| Revenue | DKK 34K | +88% |
| EBITDA | DKK 34K | +88% |
| Net profit | DKK 34K | +89% |
| Total assets | DKK 156K | +29% |
| Equity | DKK 148K | +30% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | 68 | 352 | 261 | 13 | 196 | 145 | 38 | 36 | 42 | 39 | 18 | 34 |
| Staff expenses | -0 | -0 | -140 | -545 | -0 | -0 | -0 | -0 | -0 | -55 | -0 | -0 | -0 |
| EBITDA | -59 | -111 | 212 | -284 | -101 | 137 | 106 | 17 | 3 | -13 | 39 | 18 | 34 |
| Depreciation & amort. | -0 | -0 | -2 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -59 | -111 | 210 | -294 | -101 | 137 | 106 | 17 | 3 | -13 | 39 | 18 | 34 |
| Net financials | 0 | 0 | -1 | -1 | 1 | -3 | -0 | -1 | -1 | -2 | -0 | 0 | 0 |
| Profit before tax | -59 | -111 | 208 | -295 | -100 | 134 | 105 | 16 | 2 | -15 | 39 | 18 | 34 |
| Tax | -0 | -0 | 8 | -62 | 63 | -0 | -0 | -6 | 5 | 1 | -0 | -0 | -0 |
| Net profit | -59 | -111 | 200 | -232 | -163 | 134 | 105 | 22 | -2 | -16 | 39 | 18 | 34 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 115 | 11 | 681 | 451 | 43 | 55 | 103 | 89 | 85 | 63 | 122 | 121 | 156 |
| Equity | 41 | -71 | 229 | -23 | -186 | -51 | 54 | 76 | 73 | 57 | 96 | 114 | 148 |
| Long-term debt | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 82 | 451 | 474 | 229 | 106 | 49 | 14 | 12 | 6 | 26 | 7 | 8 |
| Total debt | 75 | 82 | 451 | 474 | 229 | 106 | 49 | 14 | 12 | 6 | 26 | 7 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2017 | — | — |
HN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
SK Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEXUM ApS | Company | 50.0% | 50.0% | 2017 |
NCoR ApS | Company | 25.0% | 25.0% | 2018 |
SELLERUP HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
MICAR HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Grønne | Management | 0 companies |
| Hans Natorp | Chief Executive Officer | 0 companies |
| Søren Kyllingsbæk | Founder | 0 companies |
| Jan Lysholt Larsen | Chairman | 0 companies |
| Søren Kirkegaard | Board of Directors | 0 companies |
| Poul Buur | Board of Directors | 0 companies |
| Michael Carlsen | Chairman | 0 companies |
| Bo Sellerup | Board of Directors | 0 companies |
| Jesper Buch | Board of Directors | 0 companies |