| Revenue | DKK -495K | — |
| EBITDA | DKK -2,6M | — |
| Net profit | DKK -2,1M | -191% |
| Total assets | DKK 2,9M | +1268% |
| Equity | DKK 572K | +117% |
| Employees | 44 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 6 | 0 | 189 | -5 | 0 | — | — | — | -495 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.076 |
| EBITDA | 0 | 6 | 0 | 189 | -5 | 0 | 0 | 0 | 0 | -2.572 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -85 |
| EBIT | 0 | 6 | 0 | 189 | -5 | 0 | 0 | 0 | 0 | -2.656 |
| Net financials | -2.481 | -5.706 | -3 | -23 | -37 | -791 | -1.993 | -172 | -930 | -53 |
| Profit before tax | -2.481 | -5.700 | -3 | 167 | -42 | -791 | -1.993 | -172 | -930 | -2.710 |
| Tax | -620 | -263 | -1 | 39 | -9 | -9 | -18 | -38 | -205 | -596 |
| Net profit | -1.861 | -5.437 | -2 | 128 | -33 | -782 | -1.975 | -134 | -726 | -2.114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.150 | 263 | 123 | 2.920 | 3.260 | 2.842 | 1.428 | 901 | 215 | 2.941 |
| Equity | 137 | 125 | 123 | 250 | 1.342 | -479 | -2.454 | -2.588 | -3.314 | 572 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.013 | 138 | 0 | 2.670 | 1.918 | 3.322 | 3.442 | 3.489 | 3.529 | 2.369 |
| Total debt | 5.013 | 138 | 0 | 2.670 | 1.918 | 3.322 | 3.442 | 3.489 | 3.529 | 2.369 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DL Management | Management | 2021 | — | — |
NA Management | Management | 2022 | — | — |
MU Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARTIN BASSE ApS | Company | 20.0% | 20.0% | 2016 |
Nordica Private Equity ApS | Company | 100.0% | 100.0% | 2017 |
NORDICA CAPITAL PARTNERS A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Lewy Juul | Management | 0 companies |
| Nikolaj Alexander Juul | Management | 0 companies |
| Mogens Ullerup Kjær | Management | 0 companies |