| Revenue | DKK -126K | -16% |
| EBITDA | DKK -126K | +95% |
| Net profit | DKK 9,6M | +120% |
| Total assets | DKK 92,7M | +6% |
| Equity | DKK 70,5M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -31 | -34 | -46 | -105 | -110 | 302 | -845 | -203 | -149 | -252 | -150 | -126 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -31 | -7.451 | 233 | -105 | -110 | 302 | -845 | -506 | -149 | -252 | -2.657 | -126 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -31 | -7.451 | 233 | -105 | -110 | 302 | -845 | -506 | -149 | -252 | -2.657 | -126 |
| Net financials | 1.549 | 2.245 | 7.551 | 3.393 | 15.900 | 5.111 | 10.985 | 14.913 | 1.995 | -5.215 | 8.430 | 7.264 | 9.943 |
| Profit before tax | — | 2.214 | 100 | 3.626 | 15.795 | 5.000 | 11.287 | 14.068 | 1.490 | -5.364 | 8.179 | 4.607 | 9.816 |
| Tax | 789 | -6 | 73 | -21 | -40 | -173 | 794 | 57 | 58 | -59 | 162 | 222 | 173 |
| Net profit | 734 | 2.220 | 27 | 3.647 | 15.835 | 5.173 | 10.493 | 14.011 | 1.432 | -5.305 | 8.017 | 4.385 | 9.643 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.126 | 23.093 | 26.790 | 25.662 | 29.969 | 55.341 | 67.224 | 80.042 | 78.860 | 76.271 | 84.017 | 87.784 | 92.708 |
| Equity | — | 22.440 | 21.280 | 18.423 | 26.125 | 30.745 | 39.188 | 53.145 | 54.521 | 49.160 | 56.607 | 60.934 | 70.516 |
| Long-term debt | 0 | 0 | 3.636 | 3.654 | 3.636 | 21.914 | 26.318 | 25.827 | 22.926 | 22.926 | 24.164 | 24.412 | 21.786 |
| Short-term debt | 806 | 653 | 1.874 | 3.585 | 208 | 2.682 | 1.717 | 1.071 | 1.413 | 4.185 | 3.245 | 2.439 | 406 |
| Total debt | 806 | 653 | 5.510 | 7.239 | 3.844 | 24.596 | 28.036 | 26.897 | 24.339 | 27.111 | 27.409 | 26.851 | 22.192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Niels-Jørgen Frandsen | Founder | 0 companies |