| Revenue | DKK -16K | -105% |
| EBITDA | DKK -16K | +97% |
| Net profit | DKK 133K | +169% |
| Total assets | DKK 7,6M | -13% |
| Equity | DKK 5,3M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 159 | 266 | -783 | -171 | -367 | -345 | 438 | 405 | 386 | 328 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 159 | 266 | -81 | -123 | 321 | 1.226 | 434 | 405 | 386 | -455 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 159 | 266 | -81 | -123 | 321 | 1.226 | 434 | 405 | 386 | -455 | -16 |
| Net financials | -169 | -81 | -58 | -83 | -101 | -67 | -23 | 6 | 16 | 29 | 186 |
| Profit before tax | -10 | 186 | -23 | -40 | 220 | 1.159 | 411 | 411 | 402 | -426 | 170 |
| Tax | -3 | 43 | 158 | -207 | -199 | 263 | 88 | 90 | 88 | -232 | 37 |
| Net profit | -7 | 142 | -181 | 167 | 419 | 896 | 324 | 321 | 313 | -194 | 133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.270 | 5.495 | 6.599 | 6.557 | 6.603 | 7.783 | 8.291 | 8.920 | 9.144 | 8.702 | 7.588 |
| Equity | 3.039 | 3.181 | 3.246 | 3.079 | 3.498 | 4.394 | 4.718 | 5.039 | 5.352 | 5.158 | 5.291 |
| Long-term debt | 1.257 | 1.142 | 1.585 | 1.464 | 1.141 | 1.128 | 924 | 674 | 73 | 0 | 37 |
| Short-term debt | 2.206 | 360 | 1.015 | 1.068 | 1.276 | 1.371 | 1.763 | 2.320 | 2.832 | 3.544 | 2.260 |
| Total debt | 3.464 | 1.503 | 2.600 | 2.533 | 2.417 | 2.499 | 2.686 | 2.994 | 2.906 | 3.544 | 2.297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JENS NOER ApS | Company | 100.0% | 100.0% | 2021 |
Michael Noer Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Noer | Management | 0 companies |