| Revenue | DKK 1,2M | +70% |
| EBITDA | DKK -22K | +98% |
| Net profit | DKK -260K | +76% |
| Total assets | DKK 10,4M | +6% |
| Equity | DKK 5M | -5% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 5 | 149 | 1.158 | 2.127 | 1.898 | 4.821 | 3.035 | 684 | 1.163 |
| Staff expenses | -21 | -0 | -5 | -39 | -28 | -304 | -1.278 | -2.291 | -1.579 | -1.185 |
| EBITDA | -11 | 5 | 144 | 1.119 | 1.724 | 1.594 | 3.542 | 744 | -895 | -22 |
| Depreciation & amort. | -3 | -3 | -3 | -3 | -13 | -83 | -97 | -94 | -98 | -123 |
| EBIT | -14 | 2 | 141 | 1.116 | 1.711 | 1.511 | 3.445 | 649 | -993 | -146 |
| Net financials | -49 | -60 | -66 | -64 | -69 | -28 | -43 | -41 | -93 | -118 |
| Profit before tax | -36 | -34 | 75 | 1.052 | 1.642 | 1.483 | 3.402 | 609 | -1.086 | -263 |
| Tax | 14 | 12 | 18 | 236 | 368 | 339 | 765 | 157 | -8 | -4 |
| Net profit | -49 | -46 | 58 | 816 | 1.273 | 1.144 | 2.637 | 452 | -1.078 | -260 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.928 | 1.922 | 2.195 | 3.435 | 3.355 | 4.175 | 7.906 | 10.666 | 9.863 | 10.408 |
| Equity | 1 | -45 | 12 | 829 | 2.102 | 3.247 | 5.884 | 6.336 | 5.258 | 4.998 |
| Long-term debt | 1.909 | 1.951 | 2.026 | 2.197 | 0 | 339 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 | 16 | 156 | 410 | 1.245 | 581 | 2.018 | 4.330 | 4.605 | 5.410 |
| Total debt | 1.927 | 1.967 | 2.183 | 2.607 | 1.245 | 921 | 2.018 | 4.330 | 4.605 | 5.410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2014 | — | — |
NW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRIBECA HOLDING ApS | Company | 50.0% | 66.7% | 2018 |
NISAWII ApS | Company | 50.0% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Raahauge Rasmussen | Management | 0 companies |
| Nicholai Wiig-Hansen | Chief Executive Officer | 0 companies |