| Revenue | DKK -192K | -39% |
| EBITDA | DKK -597K | +16% |
| Net profit | DKK -765K | -596% |
| Total assets | DKK 32,6M | +0% |
| Equity | DKK 28,7M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.527 | 2.529 | 1.841 | 1.233 | 2.176 | 1.177 | 162 | -527 | -267 | -278 | -218 | -317 | -192 |
| Staff expenses | -0 | -0 | -102 | -363 | -386 | -624 | -490 | -477 | -1.587 | -644 | -526 | -394 | -405 |
| EBITDA | 3.527 | 2.529 | 1.739 | 870 | 1.790 | 552 | -368 | -1.086 | -1.855 | -922 | -744 | -711 | -597 |
| Depreciation & amort. | -1.017 | -1.248 | -1.136 | -4.063 | -1.020 | -995 | -88 | -25 | -25 | -25 | -25 | -25 | -25 |
| EBIT | 2.510 | 1.281 | 603 | -3.193 | 770 | -442 | -456 | -1.112 | -1.880 | -947 | -769 | -736 | -622 |
| Net financials | 1.244 | 4.392 | 254 | 2.275 | 1.096 | 1.909 | -1.489 | 3.441 | 5.933 | 424 | -3.255 | 941 | -354 |
| Profit before tax | 3.754 | 5.673 | 858 | -1.865 | 1.867 | 1.467 | -1.945 | 2.329 | 4.053 | -523 | -4.024 | 206 | -977 |
| Tax | -939 | 3.766 | 203 | -132 | 412 | 252 | 329 | -498 | 936 | -105 | -880 | 51 | -212 |
| Net profit | 4.693 | 1.907 | 655 | -1.734 | 1.454 | 1.215 | -2.274 | 2.827 | 3.117 | -418 | -3.144 | 154 | -765 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.195 | 54.872 | 54.342 | 36.916 | 38.840 | 37.854 | 39.968 | 32.856 | 38.157 | 34.565 | 32.521 | 32.590 | 32.600 |
| Equity | 26.796 | 28.607 | 29.163 | 27.429 | 28.782 | 29.894 | 27.513 | 30.341 | 33.347 | 32.816 | 29.557 | 29.594 | 28.707 |
| Long-term debt | 0 | 10.480 | 10.291 | 90 | 90 | 60 | 60 | 65 | 60 | 60 | 60 | 90 | 0 |
| Short-term debt | 10.398 | 13.734 | 12.751 | 7.898 | 8.484 | 6.492 | 11.572 | 2.451 | 4.750 | 1.689 | 2.904 | 2.907 | 3.893 |
| Total debt | 10.398 | 24.214 | 23.042 | 7.988 | 8.574 | 6.552 | 11.632 | 2.515 | 4.810 | 1.749 | 2.964 | 2.997 | 3.893 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ND Management | Management | 2002 | — | — |
TS Audit | Audit | 2002 | — | — |
MT Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Dennis Martlev | Management | 0 companies |
| Tom Sønderup | Audit | 0 companies |
| Malene Terp Bring | Management | 0 companies |
| Frederik Alexander Bring | Board of Directors | 0 companies |
| Christoffer Adam Bring | Board of Directors | 0 companies |
| Jan Vilhelm Stjernebjerg | Chairman | 0 companies |