| Revenue | DKK 277K | -7% |
| EBITDA | DKK -1M | -63% |
| Net profit | DKK -1M | -50% |
| Total assets | DKK 3,5M | +9% |
| Equity | DKK -2,9M | -53% |
| Employees | 8 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.038 | 593 | 784 | 988 | 1.001 | 916 | 297 | 277 |
| Staff expenses | -749 | -1.044 | -1.068 | -985 | -1.009 | -1.009 | -923 | -1.299 |
| EBITDA | 289 | -451 | -284 | 3 | -8 | -93 | -626 | -1.022 |
| Depreciation & amort. | -139 | -166 | -177 | -149 | -148 | -46 | -5 | -25 |
| EBIT | 150 | -617 | -461 | -147 | -156 | -139 | -630 | -1.047 |
| Net financials | -14 | -15 | -28 | -55 | -52 | -92 | -232 | -244 |
| Profit before tax | 136 | -632 | -489 | -202 | -208 | -218 | -862 | -1.290 |
| Tax | 31 | -138 | -108 | -44 | -46 | -48 | -190 | -283 |
| Net profit | 104 | -493 | -381 | -157 | -163 | -170 | -673 | -1.007 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.100 | 2.895 | 3.311 | 2.868 | 2.786 | 2.836 | 3.194 | 3.467 |
| Equity | 154 | -339 | -720 | -877 | -1.040 | -1.210 | -1.883 | -2.890 |
| Long-term debt | 950 | 950 | 982 | 1.018 | 1.018 | 1.021 | 73 | 76 |
| Short-term debt | 1.960 | 2.261 | 3.042 | 2.727 | 2.808 | 3.026 | 5.004 | 6.281 |
| Total debt | 2.910 | 3.211 | 4.024 | 3.745 | 3.826 | 4.046 | 5.077 | 6.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NN Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dansk Group A/S | Company | 100.0% | 100.0% | 2022 |
| Individual | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Nørskov | Management | 0 companies |
| Peter Jørgen Kodbøl Jørgensen | Chairman | 0 companies |
| Jens Nørskov | Board of Directors | 0 companies |
| Mikkel Hasling Kodbøl Jørgensen | Board of Directors | 0 companies |