| Revenue | DKK -160K | -11% |
| EBITDA | DKK -811K | -350% |
| Net profit | DKK -10,4M | -298% |
| Total assets | DKK 13,1M | -47% |
| Equity | DKK 5,9M | -64% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -130 | -141 | -172 | -180 | -160 |
| Staff expenses | -0 | -0 | -0 | -0 | -651 |
| EBITDA | -130 | -141 | -172 | -180 | -811 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -130 | -141 | -172 | -180 | -811 |
| Net financials | 3.276 | -1.305 | 3.018 | 6.944 | -9.676 |
| Profit before tax | 3.146 | -1.446 | 2.846 | 6.764 | -10.487 |
| Tax | 695 | -300 | 617 | 1.501 | -42 |
| Net profit | 2.451 | -1.146 | 2.229 | 5.263 | -10.445 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.701 | 14.433 | 18.234 | 24.836 | 13.102 |
| Equity | 14.006 | 12.860 | 11.089 | 16.352 | 5.908 |
| Long-term debt | 0 | 0 | 0 | 1.467 | 0 |
| Short-term debt | 695 | 1.573 | 7.144 | 7.017 | 7.194 |
| Total debt | 695 | 1.573 | 7.144 | 8.484 | 7.194 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NR Management | Management | 2007 |
| Former (1) | ||
CP Management | Management | 2005 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2005 – 2015 | |
| Board of Directors | 2005 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Rechnagel Johansen | Management | 0 companies |
| Christian Peter Johansen | Management | 0 companies |
| Jytte Johansen | Board of Directors | 0 companies |
| Rikke Rechnagel Johansen | Board of Directors | 0 companies |