| Revenue | DKK -35K | -429% |
| EBITDA | DKK -74K | +61% |
| Net profit | DKK 481K | +21% |
| Total assets | DKK 7,7M | +4% |
| Equity | DKK 7,5M | +4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -93 | 22 | 34 | -23 | -220 | -117 | -61 | 1.371 | -52 | 20 | 49 | -17 | 11 | -35 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -33 | -52 | -80 | -82 | -39 |
| EBITDA | -93 | 22 | 34 | -23 | -220 | -117 | -61 | 1.280 | -67 | -13 | -4 | -97 | -191 | -74 |
| Depreciation & amort. | -2 | -8 | -89 | -93 | -94 | -108 | -2.572 | -365 | -176 | -145 | -42 | -42 | -18 | -18 |
| EBIT | -95 | 14 | -55 | -116 | -314 | -226 | -2.633 | 914 | -243 | -158 | -46 | -140 | -209 | -92 |
| Net financials | 952 | 601 | 898 | 379 | 431 | 267 | -400 | 545 | 490 | 450 | 8 | 359 | 744 | 727 |
| Profit before tax | 857 | 615 | 843 | 264 | 117 | 42 | -3.033 | 1.459 | 246 | 292 | -38 | 219 | 535 | 636 |
| Tax | 101 | 156 | 183 | 79 | -9 | 9 | -165 | 115 | 71 | 76 | -53 | 31 | 138 | 155 |
| Net profit | 755 | 459 | 660 | 184 | 125 | 32 | -2.868 | 1.344 | 175 | 216 | 15 | 189 | 397 | 481 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.902 | 12.797 | 12.795 | 11.803 | 11.676 | 11.586 | 8.564 | 10.497 | 7.886 | 7.710 | 7.368 | 7.206 | 7.377 | 7.696 |
| Equity | 11.898 | 12.107 | 12.467 | 11.551 | 11.626 | 11.458 | 8.390 | 9.734 | 7.309 | 7.525 | 7.240 | 7.128 | 7.225 | 7.504 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 44 | 38 | 38 | 34 | 29 | 23 | 15 | 15 |
| Short-term debt | 1.004 | 670 | 296 | 220 | 27 | 96 | 130 | 725 | 539 | 151 | 100 | 55 | 137 | 177 |
| Total debt | 1.004 | 670 | 296 | 220 | 27 | 96 | 174 | 764 | 577 | 185 | 129 | 78 | 152 | 192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2020 | — | — |
NC Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jes Edmund Andersen | Management | 0 companies |
| Niels Christian Lisby Larsen | Founder | 0 companies |
| Hanne Mette Kildahl Sønderby | Board of Directors | 0 companies |
| Michael Rosenberg Madsen | Chairman | 0 companies |