| Revenue | DKK 1,1M | -83% |
| EBITDA | DKK -908K | -156% |
| Net profit | DKK -724K | -162% |
| Total assets | DKK 6,7M | -9% |
| Equity | DKK 1M | -67% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.204 | 3.227 | 4.361 | 4.441 | 4.584 | 5.479 | 6.542 | 1.142 |
| Staff expenses | -992 | -2.353 | -2.939 | -3.282 | -3.718 | -4.028 | -4.915 | -2.051 |
| EBITDA | 1.212 | 874 | 1.422 | 1.084 | 866 | 1.451 | 1.627 | -908 |
| Depreciation & amort. | -73 | -159 | -171 | -159 | -152 | -170 | -190 | -93 |
| EBIT | 1.138 | 715 | 1.252 | 925 | 713 | 1.281 | 1.437 | -1.001 |
| Net financials | -107 | -243 | -170 | -33 | -35 | 37 | 107 | 75 |
| Profit before tax | 1.031 | 472 | 1.082 | 892 | 679 | 1.318 | 1.544 | -926 |
| Tax | 229 | 109 | 240 | 198 | 156 | 294 | 370 | -202 |
| Net profit | 802 | 362 | 842 | 694 | 522 | 1.024 | 1.174 | -724 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.153 | 5.636 | 6.452 | 5.399 | 4.899 | 5.734 | 7.304 | 6.661 |
| Equity | 1.802 | 2.164 | 3.006 | 2.700 | 2.622 | 2.986 | 3.110 | 1.036 |
| Long-term debt | 2.122 | 1.552 | 938 | 465 | 82 | 265 | 218 | 0 |
| Short-term debt | 1.000 | 1.604 | 2.261 | 1.972 | 1.858 | 2.117 | 3.458 | 5.309 |
| Total debt | 3.122 | 3.156 | 3.199 | 2.437 | 1.940 | 2.382 | 3.676 | 5.309 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet Augusta ApS | Company | 100.0% | 100.0% | 2021 |
Alvin Holding ApS | Company | 66.7% | 66.7% | 2016 |
Soluspark Holding ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Kure Jensen | Management | 0 companies |
| Niels Grau-Herzog | Board of Directors | 0 companies |
| Kristian Lervang Skov | Board of Directors | 0 companies |
| Niklas Tullberg Hoff | Board of Directors | 0 companies |
| Michael Rugaard | Board of Directors | 0 companies |