| Revenue | DKK -738K | -288% |
| EBITDA | DKK -748K | -274% |
| Net profit | DKK -666K | -332% |
| Total assets | DKK 1,7M | -66% |
| Equity | DKK 871K | -61% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 167 | 310 | 526 | 494 | 417 | 609 | 9.557 | 6.871 | 11.089 | 393 | -738 |
| Staff expenses | -0 | -26 | -60 | -60 | -60 | -419 | -7.750 | -6.157 | -5.087 | -593 | -10 |
| EBITDA | 296 | 336 | 466 | 434 | 300 | 190 | 1.807 | 714 | 6.002 | -200 | -748 |
| Depreciation & amort. | -0 | -362 | -404 | -404 | 309 | -2.718 | -498 | -533 | -510 | -0 | -0 |
| EBIT | 296 | -26 | 62 | 30 | -9 | -2.528 | 1.308 | 181 | 5.492 | -200 | -748 |
| Net financials | -2.627 | -413 | -708 | 276 | -747 | -4.709 | 348 | -159 | -147 | -28 | -102 |
| Profit before tax | -2.332 | -48 | -602 | 418 | -756 | -7.237 | 1.656 | 22 | 5.345 | -228 | -851 |
| Tax | -326 | 196 | 87 | 67 | 1 | -524 | -370 | 6 | 991 | -74 | -184 |
| Net profit | -2.172 | -243 | -689 | 352 | -757 | -6.713 | 2.026 | 17 | 4.354 | -154 | -666 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.325 | 11.085 | 11.377 | 11.897 | 8.220 | 9.254 | 11.213 | 8.742 | 13.383 | 4.984 | 1.686 |
| Equity | 9.278 | 9.034 | 9.107 | 9.407 | 7.007 | 294 | 3.520 | 3.537 | 7.891 | 2.237 | 871 |
| Long-term debt | 254 | 67 | 118 | 100 | 82 | 0 | 0 | 1.759 | 0 | 0 | 0 |
| Short-term debt | 971 | 1.252 | 1.598 | 1.925 | 746 | 6.178 | 5.263 | 2.492 | 5.416 | 2.747 | 815 |
| Total debt | 1.225 | 1.319 | 1.715 | 2.024 | 828 | 6.178 | 5.263 | 4.251 | 5.416 | 2.747 | 815 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2018 | — | — |
BG Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fjelsø A/S | Company | 100.0% | 100.0% | 2019 |
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 20.0% | 20.0% | 2006 | |
JFHF 2017 ApS | Company | 25.0% | 25.0% | 2017 |
| Individual | 20.0% | 20.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Mark Mogensen | Management | 0 companies |
| Bjarne Glargaard | Management | 0 companies |
| Peder Lind Nordestgaard | Chairman | 0 companies |
| Daimi Solvej Nielsen | Board of Directors | 0 companies |
| Anja Thomasen | Chairman | 0 companies |
| Grete Jensen | Board of Directors | 0 companies |