| Revenue | DKK -260K | -26% |
| EBITDA | DKK -970K | +3% |
| Net profit | DKK -565K | +60% |
| Total assets | DKK 43M | +9% |
| Equity | DKK 36,8M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -265 | -321 | 94 | -13 | -41 | -22 | -1.316 | -191 | 15 | -851 | -502 | -471 | -352 | -260 |
| Staff expenses | -2.161 | -2.259 | -2.117 | -2.097 | -2.288 | -2.106 | -1.928 | -2.510 | -2.114 | -1.326 | -1.362 | -754 | -644 | -710 |
| EBITDA | -2.427 | -2.581 | -2.023 | -2.110 | -2.329 | -2.128 | -3.244 | -2.701 | -2.099 | -2.177 | -1.864 | -1.225 | -995 | -970 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -62 | -79 | -75 | -59 | -49 |
| EBIT | -2.427 | -2.581 | -2.023 | -2.110 | -2.329 | -2.128 | -3.244 | -2.701 | -2.106 | -2.239 | -1.942 | -1.300 | -1.054 | -1.018 |
| Net financials | 1.147 | 946 | 1.914 | 54 | 3.764 | 3.799 | 11.390 | 7.409 | 5.994 | -2.877 | 206 | -2.751 | -2.857 | -1.025 |
| Profit before tax | -1.474 | -4.040 | -1.097 | -2.099 | 1.385 | 1.655 | 8.146 | 4.708 | 1.644 | -5.303 | -1.967 | -4.235 | -2.271 | -1.348 |
| Tax | 2.055 | -0 | -0 | -7 | -120 | -22 | -733 | -2.313 | 113 | 1 | -824 | -0 | -868 | -783 |
| Net profit | -3.529 | -4.040 | -1.097 | -2.093 | 1.504 | 1.677 | 8.879 | 7.021 | 1.531 | -5.303 | -1.143 | -4.235 | -1.402 | -565 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.294 | 34.088 | 34.015 | 30.850 | 32.283 | 34.019 | 43.668 | 50.799 | 52.839 | 49.660 | 51.697 | 40.483 | 39.544 | 42.986 |
| Equity | 32.966 | 28.827 | 27.681 | 25.589 | 27.079 | 28.455 | 36.335 | 42.119 | 42.650 | 36.847 | 34.503 | 38.788 | 37.386 | 36.821 |
| Long-term debt | 0 | 3.201 | 2.932 | 2.638 | 2.319 | 1.971 | 1.593 | 1.181 | 733 | 246 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.177 | 1.910 | 2.569 | 2.490 | 2.753 | 3.511 | 5.740 | 7.498 | 9.456 | 12.568 | 17.193 | 1.694 | 2.158 | 6.165 |
| Total debt | 2.177 | 5.112 | 5.501 | 5.129 | 5.072 | 5.482 | 7.333 | 8.679 | 10.189 | 12.813 | 17.193 | 1.694 | 2.158 | 6.165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Drøhse | Management | 0 companies |