| Revenue | DKK 485K | +2% |
| EBITDA | DKK 92K | +156% |
| Net profit | DKK 64K | +101% |
| Total assets | DKK 124K | +38% |
| Equity | DKK -32K | +23% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 449 | 622 | 679 | 416 | 359 | 356 | 563 | 603 | 476 | 501 | 476 | 485 |
| Staff expenses | -340 | -633 | -617 | -411 | -233 | -424 | -557 | -565 | -489 | -502 | -440 | -393 |
| EBITDA | 108 | -11 | 62 | 4 | 126 | -68 | 6 | 38 | -13 | -0 | 36 | 92 |
| Depreciation & amort. | -0 | -0 | -0 | -32 | -32 | -32 | -64 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 108 | -11 | 62 | -28 | 94 | -100 | -58 | 38 | -13 | -0 | 36 | 92 |
| Net financials | -2 | -3 | -6 | -4 | -1 | -5 | -6 | -8 | -2 | -3 | -2 | -4 |
| Profit before tax | 106 | -14 | 56 | -31 | 93 | -105 | -64 | 30 | -15 | -3 | 34 | 88 |
| Tax | 29 | -2 | 6 | -0 | 23 | -0 | 2 | -0 | -0 | -0 | 2 | 24 |
| Net profit | 77 | -12 | 50 | -31 | 70 | -105 | -67 | 30 | -15 | -3 | 32 | 64 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 224 | 179 | 300 | 164 | 200 | 145 | 188 | 123 | 117 | 103 | 90 | 124 |
| Equity | 135 | 123 | 173 | 67 | 87 | -18 | -85 | -55 | -70 | -73 | -41 | -32 |
| Long-term debt | 27 | 0 | 6 | 0 | 0 | 0 | 0 | 178 | 187 | 0 | 0 | 0 |
| Short-term debt | 62 | 56 | 121 | 97 | 113 | 163 | 273 | 0 | 0 | 176 | 131 | 156 |
| Total debt | 88 | 56 | 127 | 97 | 113 | 164 | 273 | 178 | 187 | 176 | 131 | 156 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N. GISLINGE HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Gislinge | Management | 0 companies |