| Revenue | DKK 1,9M | -36% |
| EBITDA | DKK 848K | +55% |
| Net profit | DKK 46K | +111% |
| Total assets | DKK 3,3M | -15% |
| Equity | DKK -737K | +6% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -97 | -259 | -60 | -33 | 676 | 2.972 | 1.906 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -740 | -2.426 | -1.058 |
| EBITDA | -28 | -97 | -259 | -60 | -33 | -64 | 546 | 848 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -432 | -855 | -580 |
| EBIT | -28 | -97 | -259 | -60 | -33 | -496 | -309 | 268 |
| Net financials | 0 | -2 | -2 | -1 | -0 | -125 | -206 | -204 |
| Profit before tax | -28 | -99 | -261 | -61 | -33 | -621 | -515 | 64 |
| Tax | 7 | 7 | -0 | -0 | -0 | -241 | -107 | 18 |
| Net profit | -34 | -105 | -261 | -61 | -33 | -380 | -408 | 46 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 471 | 375 | 297 | 54 | 18 | 4.813 | 3.907 | 3.304 |
| Equity | 466 | 360 | 100 | 39 | 5 | -375 | -783 | -737 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 3 |
| Short-term debt | 5 | 15 | 197 | 15 | 13 | 5.188 | 4.681 | 4.038 |
| Total debt | 5 | 15 | 197 | 15 | 13 | 5.188 | 4.690 | 4.041 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 2026 | — | — |
NG Founder | Founder | 2017 | — | — |
KK Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOESDA ApS | Company | 10.0% | 10.0% | 2022 |
T.N.C Holding ApS | Company | 10.0% | 10.0% | 2022 |
CasperC Holding ApS | Company | 10.0% | 10.0% | 2022 |
LisC Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
Wireframed Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
Kjøller A/S | Company | 10.0% | 10.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Nigaard Christensen | Management | 0 companies |
| Next Group Holding AS | Founder | 0 companies |
| Kenth-Henry Karlsen | Management | 0 companies |
| Thomas Nortvig Christensen | Board of Directors | 0 companies |
| Lis Christensen | Chairman | 0 companies |
| Ståle Greger Julseth | Chairman | 0 companies |
| Peter Spendrup Graulund | Board of Directors | 0 companies |
| Lars Christensen | Board of Directors | 0 companies |
| Jon Henrik Masalin | Board of Directors | 0 companies |
| Johnny André Thilesen | Board of Directors | 0 companies |
| Kristian Thorhauge Brødsgaard | Board of Directors | 0 companies |