| Revenue | DKK -21K | -125% |
| EBITDA | DKK -21K | -125% |
| Net profit | DKK -4K | +100% |
| Total assets | DKK 384K | +15% |
| Equity | DKK 208K | -2% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -107 | -189 | -425 | -2.262 | -291 | 1.379 | -135 | -89 | -127 | -21 | 84 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.000 | -0 | -688 | -1.119 | -1.545 | -1.976 | -654 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -107 | -1.189 | -425 | -2.950 | -1.410 | -167 | -2.111 | -744 | -127 | -21 | 84 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -23 | -61 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -107 | -1.212 | -486 | -2.950 | -1.410 | -167 | -2.111 | -744 | -127 | -21 | 84 | -21 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.180 | 232.795 | 11.925 | -2.587 | 3.638 | -353 | -697 | -8.366 | -189 | -844 | -6.234 | 17 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 24.073 | 231.583 | 11.439 | -5.536 | 2.228 | -519 | -2.807 | -9.110 | -316 | -865 | -6.150 | -4 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 134 | 666 | 2.492 | -0 | 5 | -0 | -0 | -0 | -0 | 22 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 23.939 | 230.917 | 8.947 | -5.536 | 2.223 | -519 | -2.807 | -9.110 | -316 | -887 | -6.150 | -4 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.091 | 149.913 | 40.063 | 34.370 | 35.801 | 44.625 | 38.465 | 16.620 | 10.660 | 6.943 | 335 | 384 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 62.765 | 149.681 | 38.961 | 33.350 | 34.654 | 32.439 | 19.632 | 10.527 | 10.211 | 6.361 | 212 | 208 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.326 | 232 | 1.102 | 1.020 | 1.147 | 12.186 | 18.833 | 6.094 | 449 | 581 | 123 | 176 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.326 | 232 | 1.102 | 1.020 | 1.147 | 12.186 | 18.833 | 6.094 | 449 | 581 | 123 | 176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2010 | — | — |
UP Management | Management | 2000 | — | — |
KN Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
BENDFORCE HOLDING ApS | Company | 25.0% | 50.0% | 2012 |
MN 5 HOLDING ApS | Company | 25.0% | 50.0% | 2012 |
HN7 Invest ApS | Company | 25.0% | 0.0% | 2012 |
ZaNiBa Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nygaard | Management | 0 companies |
| Ulrich Peter Simonsen | Management | 0 companies |
| Knud Nygaard | Founder | 0 companies |
| Karsten Kielland | Chairman | 0 companies |
| Mads Nygaard | Board of Directors | 0 companies |