| Revenue | DKK 3,7M | +12% |
| EBITDA | DKK -321K | +23% |
| Net profit | DKK -386K | +8% |
| Total assets | DKK 795K | -7% |
| Equity | DKK -408K | -1763% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.286 | 5.190 | 3.745 | 3.325 | 3.728 |
| Staff expenses | -3.773 | -4.382 | -3.616 | -3.742 | -4.049 |
| EBITDA | 512 | 809 | 129 | -417 | -321 |
| Depreciation & amort. | -97 | -108 | -110 | -111 | -123 |
| EBIT | 415 | 701 | 19 | -528 | -444 |
| Net financials | -8 | -12 | -6 | -11 | -46 |
| Profit before tax | 407 | 689 | 12 | -539 | -490 |
| Tax | 90 | 158 | 4 | -117 | -104 |
| Net profit | 317 | 531 | 8 | -422 | -386 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.068 | 1.894 | 1.219 | 858 | 795 |
| Equity | 717 | 931 | 408 | -22 | -408 |
| Long-term debt | 0 | 0 | 0 | 0 | 178 |
| Short-term debt | 1.328 | 946 | 801 | 880 | 1.025 |
| Total debt | 1.328 | 946 | 801 | 880 | 1.204 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NG Management | Management | 2024 |
| Former (1) | ||
NO Management | Management | 2019 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Norbert Oskar Andersen | Management | 0 companies |
| Nikolaj Glerup Nielsen | Management | 0 companies |