| Revenue | DKK 2,3M | +15% |
| EBITDA | DKK 351K | +14% |
| Net profit | DKK 62K | +60% |
| Total assets | DKK 1,8M | -11% |
| Equity | DKK 688K | +10% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -138 | -326 | -111 | 612 | 533 | 562 | 996 | 1.985 | 2.277 |
| Staff expenses | -0 | -181 | -1 | -330 | -320 | -226 | -729 | -1.678 | -1.926 |
| EBITDA | 122 | -7 | -112 | 281 | 213 | 336 | 266 | 307 | 351 |
| Depreciation & amort. | -0 | -0 | -126 | -262 | -133 | -163 | -215 | -245 | -270 |
| EBIT | 122 | -7 | -238 | 19 | 80 | 173 | 51 | 61 | 81 |
| Net financials | -131 | -1 | -3 | -14 | -15 | -13 | -6 | -8 | 1 |
| Profit before tax | -10 | -8 | -241 | 6 | 65 | 160 | 45 | 53 | 82 |
| Tax | -0 | 22 | -53 | 1 | 12 | 36 | 11 | 14 | 19 |
| Net profit | -10 | -31 | -188 | 4 | 53 | 124 | 34 | 39 | 62 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 622 | 661 | 1.302 | 1.540 | 1.544 | 1.917 | 2.009 | 2.020 | 1.802 |
| Equity | 590 | 559 | 371 | 376 | 429 | 552 | 586 | 626 | 688 |
| Long-term debt | 0 | 0 | 14 | 43 | 43 | 0 | 0 | 0 | 0 |
| Short-term debt | 32 | 79 | 917 | 996 | 778 | 1.032 | 1.069 | 1.008 | 779 |
| Total debt | 32 | 79 | 931 | 1.039 | 821 | 1.032 | 1.069 | 1.008 | 779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHILI-IT HOLDING ApS | Company | 66.7% | 66.7% | 2017 |
CFJ CONSULTING ApS | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolas Larsen | Management | 0 companies |
| Lars Henrik Jensen | Chairman | 0 companies |
| Jan Lykke Jensen | Board of Directors | 0 companies |
| Lisa Larsen | Board of Directors | 0 companies |