| Revenue | DKK -11K | +183% |
| EBITDA | DKK -11K | -183% |
| Net profit | DKK 48K | -16% |
| Total assets | DKK 1,5M | -4% |
| Equity | DKK 1,2M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | 10 | -17 | -68 | 16 | 19 | 17 | -25 | -14 | -3 | -13 | -4 | -11 |
| Staff expenses | -0 | -80 | -80 | -80 | -80 | -80 | -80 | -200 | -120 | -80 | -85 | -0 | -0 |
| EBITDA | -9 | -70 | -97 | -148 | -101 | -93 | -88 | -225 | -134 | -83 | -98 | -4 | -11 |
| Depreciation & amort. | -15 | -15 | -15 | -15 | -15 | -15 | -16 | -16 | -16 | -16 | -16 | -16 | -16 |
| EBIT | -24 | -85 | -112 | -163 | -116 | -108 | -103 | -241 | -150 | -99 | -114 | -20 | -27 |
| Net financials | 151 | 118 | 182 | 112 | 59 | 55 | -146 | 195 | -11 | 179 | -158 | 76 | 74 |
| Profit before tax | 127 | 33 | 70 | -51 | -57 | -53 | -249 | -47 | -161 | 80 | -272 | 57 | 48 |
| Tax | 31 | 8 | 18 | -10 | -4 | -20 | -54 | 112 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 95 | 26 | 52 | -42 | -53 | -34 | -195 | -159 | -161 | 80 | -272 | 57 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.051 | 3.084 | 3.121 | 3.035 | 2.891 | 2.584 | 2.315 | 2.210 | 1.975 | 1.944 | 1.627 | 1.549 | 1.482 |
| Equity | 2.508 | 2.437 | 2.440 | 2.347 | 2.242 | 2.156 | 1.961 | 1.748 | 1.532 | 1.556 | 1.284 | 1.282 | 1.229 |
| Long-term debt | 521 | 521 | 524 | 524 | 522 | 300 | 300 | 282 | 264 | 247 | 229 | 219 | 204 |
| Short-term debt | 23 | 127 | 156 | 164 | 127 | 128 | 54 | 180 | 179 | 141 | 114 | 48 | 48 |
| Total debt | 544 | 647 | 680 | 688 | 649 | 428 | 354 | 462 | 443 | 388 | 344 | 267 | 252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VR Audit | Audit | 1997 | — | — |
NF Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Rosendal Bank | Audit | 0 companies |
| Niels Fuglsang Bisgaard | Founder | 0 companies |