| Revenue | DKK 102K | -2% |
| EBITDA | DKK 102K | -2% |
| Net profit | DKK 41K | -4% |
| Total assets | DKK 3,4M | +3% |
| Equity | DKK 615K | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -50 | -151 | -383 | -330 | -334 | 254 | 20 | 28 | 33 | 17 | 74 | 104 | 102 |
| Staff expenses | -0 | -0 | -122 | -264 | -139 | -127 | -60 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -50 | -273 | -647 | -470 | -2.188 | 193 | 20 | 28 | 33 | 17 | 74 | 104 | 102 |
| Depreciation & amort. | -111 | -111 | -30 | -275 | -275 | -172 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
| EBIT | -116 | -161 | -303 | -921 | -744 | -2.361 | 191 | 17 | 26 | 30 | 15 | 71 | 102 | 100 |
| Net financials | -51 | -100 | -125 | -55 | -66 | -74 | -46 | -44 | -50 | -58 | -56 | -51 | -47 | -48 |
| Profit before tax | -83 | -129 | -428 | -977 | -811 | -2.435 | 145 | -27 | -24 | -28 | -42 | 21 | 55 | 52 |
| Tax | 42 | 66 | -105 | -133 | -0 | -393 | -213 | 90 | -103 | -6 | -9 | 5 | 12 | 11 |
| Net profit | -125 | -195 | -323 | -844 | -811 | -2.042 | 358 | -117 | 80 | -22 | -32 | 16 | 43 | 41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.880 | 4.517 | 5.124 | 4.905 | 4.616 | 2.565 | 3.136 | 2.967 | 3.102 | 3.148 | 3.068 | 3.182 | 3.277 | 3.363 |
| Equity | 2.012 | 1.980 | 2.682 | 1.838 | 1.028 | 250 | 608 | 491 | 570 | 549 | 516 | 532 | 574 | 615 |
| Long-term debt | 2.280 | 2.172 | 2.208 | 2.826 | 3.359 | 2.114 | 2.365 | 2.296 | 2.346 | 2.421 | 2.371 | 2.471 | 2.520 | 2.562 |
| Short-term debt | 511 | 317 | 232 | 241 | 228 | 201 | 163 | 181 | 186 | 179 | 181 | 179 | 183 | 186 |
| Total debt | 2.791 | 2.489 | 2.441 | 3.067 | 3.588 | 2.315 | 2.528 | 2.476 | 2.532 | 2.600 | 2.552 | 2.650 | 2.703 | 2.748 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Founder | Founder | 2001 | — | — |
TJ Management | Management | 2012 | — | — |
JJ Management | Management | 2016 | — | — |
MF Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FROM AF 1/1-2002 ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Thomas Wilkes | Founder | 0 companies |
| Tonny Jantzen | Management | 0 companies |
| Jens Jørn From | Management | 0 companies |
| Martin From | Management | 0 companies |
| Flemming Stubbe | Chairman | 0 companies |
| Janne Margrethe Gade | Chairman | 0 companies |
| Jan Radil | Chairman | 0 companies |