| Revenue | DKK 642K | +19% |
| EBITDA | DKK 262K | +758% |
| Net profit | DKK -41K | +96% |
| Total assets | DKK 14,1M | +36% |
| Equity | DKK 9,6M | -5% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 494 | 399 | 555 | 541 | 642 |
| Staff expenses | -466 | -380 | -573 | -581 | -380 |
| EBITDA | 11 | 20 | -860 | -40 | 262 |
| Depreciation & amort. | -247 | -200 | -200 | -200 | -286 |
| EBIT | -236 | -181 | -1.060 | -240 | -24 |
| Net financials | 226 | -92 | 53 | -688 | -24 |
| Profit before tax | -10 | -273 | -1.007 | -928 | -49 |
| Tax | -2 | -373 | -36 | -7 | -8 |
| Net profit | -8 | 101 | -971 | -922 | -41 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.457 | 12.305 | 11.342 | 10.427 | 14.141 |
| Equity | 11.952 | 12.053 | 11.082 | 10.160 | 9.629 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 302 | 252 | 260 | 266 | 4.512 |
| Total debt | 302 | 252 | 260 | 266 | 4.512 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NF Management | Management | 2003 |
| Former (1) | ||
LR Audit | Audit | 2003 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2003 | |
| Board of Directors | 2003 | |
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Frigast Rasmussen | Management | 0 companies |
| Leif Robert Jacobsen | Audit | 0 companies |
| Claes Lagerbon Jensen | Board of Directors | 0 companies |
| Annegrethe Winther Rasmussen | Board of Directors | 0 companies |
| Mette Frigast Rasmussen | Board of Directors | 0 companies |
| Peter Daugaard Frigast Rasmussen | Board of Directors | 0 companies |