| Revenue | DKK 6,2M | -22% |
| EBITDA | DKK 1,1M | -59% |
| Net profit | DKK 329K | -79% |
| Total assets | DKK 14M | -22% |
| Equity | DKK 4,7M | -15% |
| Employees | 19 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | -187 | 1 | 196 | 1.921 | 3.737 | 4.078 | 6.877 | 7.938 | 6.218 |
| Staff expenses | -0 | -0 | -0 | -0 | -931 | -2.421 | -3.025 | -4.663 | -5.342 | -5.146 |
| EBITDA | -52 | -187 | 1 | 196 | 990 | 1.316 | 1.053 | 2.214 | 2.596 | 1.072 |
| Depreciation & amort. | 26 | -52 | -56 | -66 | -82 | -123 | -192 | -232 | -341 | -394 |
| EBIT | -78 | -240 | -55 | 130 | 908 | 1.193 | 861 | 1.982 | 2.255 | 679 |
| Net financials | -26 | -0 | -2 | -1 | -6 | -68 | 331 | -141 | -238 | -235 |
| Profit before tax | -104 | -240 | -57 | 130 | 902 | 1.125 | 1.192 | 1.842 | 2.017 | 444 |
| Tax | -23 | -53 | -13 | -6 | 205 | 249 | 266 | 407 | 456 | 115 |
| Net profit | -81 | -187 | -44 | 136 | 697 | 876 | 927 | 1.435 | 1.561 | 329 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.109 | 1.979 | 1.969 | 2.914 | 4.507 | 8.626 | 9.946 | 12.743 | 17.899 | 14.000 |
| Equity | -31 | 282 | 612 | 748 | 1.445 | 2.071 | 2.698 | 3.833 | 5.557 | 4.696 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.140 | 1.697 | 1.356 | 2.166 | 3.024 | 6.485 | 7.162 | 8.758 | 12.160 | 9.244 |
| Total debt | 1.140 | 1.697 | 1.356 | 2.166 | 3.024 | 6.485 | 7.162 | 8.758 | 12.160 | 9.244 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Boiskouv Consulting ApS | Company | 33.3% | 33.3% | 2020 |
Boiskouv Invest ApS | Company | 33.3% | 33.3% | 2020 |
BOISKOUV HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Nanna Rosenkilde Augustinus | Chief Executive Officer | 0 companies |
| Ole Bang Nielsen | Chairman | 0 companies |
| Martin Boiskouv Nielsen | Board of Directors | 0 companies |
| Lone Boiskouv Nielsen | Chairman | 0 companies |
| Michael Boiskouv Nielsen | Board of Directors | 0 companies |