| Revenue | DKK -200K | +206% |
| EBITDA | DKK -200K | -206% |
| Net profit | DKK 298K | +181% |
| Total assets | DKK 3,6M | -55% |
| Equity | DKK 1,2M | +33% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -315 | -162 | -291 | -291 | 119 | -65 | -200 |
| Staff expenses | -1.292 | -2.536 | -2.944 | -2.589 | -6 | -0 | -0 |
| EBITDA | -1.607 | -2.698 | -3.235 | -2.880 | 113 | -65 | -200 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.607 | -2.698 | -3.235 | -2.880 | 113 | -65 | -200 |
| Net financials | 9.340 | 29.177 | 49.435 | 24.756 | 661 | -301 | 498 |
| Profit before tax | 7.733 | 26.479 | 46.200 | 21.876 | 774 | -366 | 298 |
| Tax | 1.710 | 5.866 | 10.338 | 4.758 | 172 | -0 | -0 |
| Net profit | 6.022 | 20.613 | 35.862 | 17.118 | 602 | -366 | 298 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 50.391 | 70.837 | 129.901 | 91.755 | 94.466 | 8.125 | 3.618 |
| Equity | 6.072 | 21.686 | 37.548 | 18.666 | 1.268 | 902 | 1.200 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44.181 | 48.562 | 92.353 | 73.089 | 93.198 | 7.223 | 2.418 |
| Total debt | 44.181 | 48.862 | 92.353 | 73.089 | 93.198 | 7.223 | 2.418 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 2017 | — | — |
JF Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Forst Invest ApS | Company | 50.0% | 50.0% | 2017 |
NIKOHL A/S | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Kohl | Management | 0 companies |
| Jon Forst | Management | 0 companies |