| Revenue | DKK -126K | +56% |
| EBITDA | DKK -126K | -56% |
| Net profit | DKK -327K | -45% |
| Total assets | DKK 3,9M | +28% |
| Equity | DKK -292K | -945% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -80 | -175 | -204 | -81 | -126 |
| Staff expenses | -3 | -0 | -0 | -0 | -0 |
| EBITDA | -83 | -202 | -204 | -81 | -126 |
| Depreciation & amort. | -0 | -29 | -29 | -29 | -49 |
| EBIT | -83 | -231 | -233 | -111 | -176 |
| Net financials | -70 | -113 | -146 | -177 | -243 |
| Profit before tax | -153 | -344 | -379 | -288 | -419 |
| Tax | -505 | -65 | -81 | -62 | -92 |
| Net profit | 352 | -279 | -298 | -226 | -327 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.630 | 6.719 | 3.253 | 3.072 | 3.944 |
| Equity | 838 | 559 | 260 | 35 | -292 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.792 | 6.160 | 2.954 | 3.008 | 4.225 |
| Total debt | 4.792 | 6.160 | 2.954 | 3.008 | 4.225 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JN Chief Executive Officer | Chief Executive Officer | 2012 |
| Former (1) | ||
PK Management | Management | 2010 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2006 | |
| Board of Directors | 2013 | |
| Former (4) | ||
| Board of Directors | 2004 – 2011 | |
| Board of Directors | 2001 – 2004 | |
| Board of Directors | 2004 – 2004 | |
| Chairman | 2001 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kjær Samsing | Management | 0 companies |
| Jens Noer | Chief Executive Officer | 0 companies |
| Lis Thorsen | Board of Directors | 0 companies |
| Michael Geir Noer | Board of Directors | 0 companies |
| Kirsten Olsen | Board of Directors | 0 companies |
| Michael Peder Huus | Board of Directors | 0 companies |
| Frank Iburg | Chairman | 0 companies |
| Tina Krag Noer | Board of Directors | 0 companies |