| Revenue | DKK -10K | -101% |
| EBITDA | DKK -11K | -108% |
| Net profit | DKK 47K | -79% |
| Total assets | DKK 2,7M | -26% |
| Equity | DKK 1,6M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.687 | — | 4.504 | — | 1.624 | 2.213 | 698 | 680 | 532 | 1.955 | 1.684 | 1.812 | 1.814 | -10 |
| Staff expenses | -2.024 | -0 | -2.196 | -0 | -1.941 | -1.931 | -1.099 | -0 | -0 | -679 | -1.562 | -1.626 | -1.679 | -0 |
| EBITDA | -106 | 0 | 385 | 0 | -317 | 282 | -401 | 681 | 532 | 1.276 | 122 | 185 | 135 | -11 |
| Depreciation & amort. | -15 | -0 | -98 | -0 | -158 | -118 | -89 | -0 | -0 | -4 | -9 | -9 | -5 | -0 |
| EBIT | -122 | 0 | 288 | 0 | -474 | 164 | -490 | 681 | 532 | 1.272 | 113 | 176 | 130 | -11 |
| Net financials | -40 | 0 | -21 | 0 | -13 | -14 | -50 | -56 | -19 | -34 | -41 | -75 | 151 | 71 |
| Profit before tax | -82 | 0 | 267 | 0 | -487 | 151 | -540 | 624 | 513 | 1.238 | 72 | 102 | 281 | 60 |
| Tax | 0 | -0 | 69 | -0 | 92 | -0 | -0 | -0 | -0 | 244 | 17 | 23 | 60 | 13 |
| Net profit | -83 | 0 | 198 | 0 | -580 | 151 | -540 | 624 | 513 | 994 | 56 | 79 | 221 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.075 | 0 | 0 | 0 | 2.213 | 2.607 | 1.992 | 3.212 | 4.603 | 5.386 | 8.119 | 6.883 | 3.605 | 2.667 |
| Equity | 124 | 0 | 0 | 0 | -496 | -345 | -885 | -260 | 252 | 1.246 | 1.302 | 1.381 | 1.602 | 1.649 |
| Long-term debt | -1.055 | 0 | 0 | 0 | 463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -2.144 | 0 | 0 | 0 | 2.245 | 2.952 | 2.877 | 3.472 | 4.351 | 4.139 | 6.814 | 5.501 | 2.004 | 1.018 |
| Total debt | -3.199 | 0 | 0 | 0 | 2.708 | 2.952 | 2.877 | 3.472 | 4.351 | 4.139 | 6.814 | 5.501 | 2.004 | 1.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 2015 | — | — |
MV Management | Management | 2019 | — | — |
BT Management | Management | 2023 | — | — |
WI Management | Management | 2004 | — | — |
NF Founder | Founder | 2000 | — | — |
EV Management | Management | 2000 | — | — |
BE Audit | Audit | 2000 | — | — |
ÅO Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Nielsen | Management | 0 companies |
| Michael Vieth | Management | 0 companies |
| Birger Tufte Johansen | Management | 0 companies |
| Wael Ibrahim Al-Aani | Management | 0 companies |
| Norsk Funksion A/S | Founder | 0 companies |
| Erik Vegge | Management | 0 companies |
| Børge Egebak Jensen | Audit | 0 companies |
| Ånund Olsen | Management | 0 companies |
| Runar Frømyhr | Board of Directors | 0 companies |