| Revenue | DKK 211K | -56% |
| EBITDA | DKK -142K | -284% |
| Net profit | DKK -142K | -134% |
| Total assets | DKK 6,9M | +10% |
| Equity | DKK 4,7M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -9 | 93 | 251 | -370 | -372 | 207 | 268 | -265 | -153 | -105 | 1 | 475 | 211 |
| Staff expenses | -0 | -0 | -0 | -89 | -354 | -421 | -287 | -560 | -12 | -95 | -97 | -0 | -255 | -224 |
| EBITDA | -9 | -9 | 93 | 162 | -724 | -1.893 | -416 | -611 | -278 | -248 | -203 | 1 | 77 | -142 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -9 | 93 | 162 | -724 | -1.893 | -416 | -611 | -278 | -248 | -203 | 1 | 77 | -142 |
| Net financials | 4.559 | 280 | 883 | -7.266 | -119 | -499 | 787 | -10 | 764 | 64 | 959 | -1.292 | 342 | -1 |
| Profit before tax | 4.369 | 65 | 771 | -7.212 | -843 | -2.392 | 371 | -621 | 486 | -184 | 757 | -1.291 | 419 | -142 |
| Tax | 36 | 53 | 128 | 52 | 17 | -65 | -70 | -0 | -21 | -2 | -0 | -0 | -0 | -0 |
| Net profit | 4.333 | 13 | 643 | -7.264 | -860 | -2.328 | 441 | -621 | 507 | -182 | 757 | -1.291 | 419 | -142 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.440 | 23.741 | 24.394 | 16.352 | 15.635 | 12.875 | 11.549 | 9.873 | 8.717 | 8.486 | 8.029 | 5.795 | 6.273 | 6.929 |
| Equity | 22.482 | 23.007 | 23.575 | 15.436 | 14.477 | 12.048 | 9.664 | 8.237 | 8.634 | 7.352 | 7.859 | 5.568 | 5.987 | 4.678 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.957 | 733 | 819 | 916 | 1.089 | 827 | 1.885 | 1.636 | 83 | 1.134 | 171 | 228 | 286 | 2.252 |
| Total debt | 1.957 | 733 | 819 | 916 | 1.089 | 827 | 1.885 | 1.636 | 83 | 1.134 | 171 | 228 | 286 | 2.252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Niebuhr | Management | 0 companies |