| Revenue | DKK -2,4M | +63% |
| EBITDA | DKK -4,4M | -46% |
| Net profit | DKK -7,5M | -31% |
| Total assets | DKK 29,1M | -8% |
| Equity | DKK 17,3M | -11% |
| Employees | 13 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -529 | -686 | -934 | -1.394 | -1.648 | -1.488 | -2.420 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.065 | -1.541 | -2.010 |
| EBITDA | -529 | -686 | -934 | -1.394 | -2.712 | -3.028 | -4.430 |
| Depreciation & amort. | -0 | -0 | -5 | -7 | -1.789 | -3.790 | -4.614 |
| EBIT | -529 | -686 | -940 | -1.402 | -4.501 | -6.818 | -9.044 |
| Net financials | -3 | -7 | -142 | -367 | -341 | -659 | -727 |
| Profit before tax | -532 | -693 | -1.082 | -1.769 | -4.842 | -7.477 | -9.770 |
| Tax | -123 | -159 | -807 | -749 | -1.453 | -1.766 | -2.263 |
| Net profit | -409 | -535 | -275 | -1.020 | -3.389 | -5.711 | -7.508 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.824 | 5.953 | 23.709 | 22.863 | 27.248 | 31.527 | 29.111 |
| Equity | 2.414 | 1.879 | 11.604 | 10.584 | 15.491 | 19.460 | 17.349 |
| Long-term debt | 0 | 0 | 6.071 | 6.450 | 6.758 | 7.373 | 7.893 |
| Short-term debt | 1.209 | 3.498 | 4.364 | 3.698 | 3.020 | 3.198 | 3.186 |
| Total debt | 1.209 | 3.498 | 10.435 | 10.148 | 9.778 | 10.571 | 11.079 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Next11 New Holdco ApS | Company | 100.0% | 100.0% | 2025 |
PROFIC ApS | Company | 5.0% | 5.0% | 2024 |
MAGNE LARSEN INVESTMENTS ApS | Company | 5.0% | 5.0% | 2018 |
CHRISTGAU HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2024 | |
TOSTI HOLDING ApS | Company | 5.0% | 5.0% | 2023 |
JESPER KOLIND LASSEN HOLDING ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2018 | |
inQvation ApS | Company | 10.0% | 10.0% | 2024 |
HELOMA ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Thomassen | Management | 0 companies |
| Claus Zibrandtsen | Board of Directors | 0 companies |
| Kim Tosti Nielsen | Chairman | 0 companies |
| Jens Philip Therp | Board of Directors | 0 companies |
| Christian Damsgaard Tost | Board of Directors | 0 companies |
| Steen Jensen | Board of Directors | 0 companies |
| Per Frimann Hansen | Board of Directors | 0 companies |
| Henrik Madsen | Board of Directors | 0 companies |