| Revenue | DKK 333K | -83% |
| EBITDA | DKK 333K | -83% |
| Net profit | DKK 35K | -97% |
| Total assets | DKK 34,7M | +4% |
| Equity | DKK -2,5M | -30% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.802 | 4.500 | 1.147 | 5.305 | 16.039 | 5.803 | -1.592 | -4.291 | 1.948 | 333 |
| Staff expenses | -1.998 | -1.954 | -2.023 | -2.071 | -2.289 | -2.095 | -1.985 | -209 | -0 | -0 |
| EBITDA | 6.804 | 2.545 | -876 | 3.235 | 14.709 | 3.708 | -3.577 | -4.083 | 1.948 | 333 |
| Depreciation & amort. | 398 | -539 | -493 | -1.335 | 480 | -424 | -578 | -785 | -388 | -239 |
| EBIT | 6.406 | 2.006 | -1.369 | 1.900 | 14.230 | 3.285 | -4.155 | -4.868 | 1.559 | 94 |
| Net financials | -786 | -533 | -248 | -1.321 | -975 | -1.005 | 733 | 227 | -74 | -178 |
| Profit before tax | 5.621 | 1.473 | -1.618 | 579 | 16.174 | 2.280 | -3.423 | -4.641 | 1.485 | -84 |
| Tax | 588 | 174 | -897 | 182 | 3.809 | 494 | -815 | -1.171 | 452 | -119 |
| Net profit | 1.633 | 432 | 2.033 | 397 | 12.365 | 1.786 | -2.608 | -3.470 | 1.033 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.914 | 60.424 | 50.793 | 44.599 | 36.580 | 18.329 | 31.531 | 28.840 | 33.254 | 34.665 |
| Equity | 22.578 | 24.886 | 6.903 | 5.991 | 19.202 | 3.041 | 452 | -3.018 | -1.900 | -2.472 |
| Long-term debt | 740 | 763 | 763 | 740 | 740 | 740 | 740 | 740 | 0 | 0 |
| Short-term debt | 30.114 | 29.694 | 40.723 | 35.386 | 16.152 | 14.073 | 29.959 | 30.885 | 34.834 | 37.137 |
| Total debt | 30.854 | 30.456 | 41.485 | 36.126 | 16.892 | 14.813 | 30.699 | 31.625 | 34.834 | 37.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NFW HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kristoffer Meier Axel | Management | 0 companies |