| Revenue | DKK 0 | — |
| EBITDA | DKK -19K | +31% |
| Net profit | DKK -15K | +31% |
| Total assets | DKK 52K | -22% |
| Equity | DKK 37K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 | 147 | 213 | 330 | -91 | -813 | 7 | -27 | 0 |
| Staff expenses | -620 | -770 | -732 | -828 | -1.045 | -233 | -6 | -0 | -0 |
| EBITDA | -576 | -623 | -519 | -498 | -182 | -92 | 13 | -27 | -19 |
| Depreciation & amort. | -0 | -355 | 138 | 129 | 129 | 129 | 129 | -0 | -0 |
| EBIT | -576 | -978 | -657 | -627 | -311 | -221 | -116 | -27 | -19 |
| Net financials | -178 | -201 | -229 | -246 | -282 | -307 | -350 | -0 | -0 |
| Profit before tax | -377 | -1.179 | -885 | -873 | -592 | -528 | -465 | -27 | -19 |
| Tax | 189 | -213 | -189 | -174 | -101 | -87 | -91 | -6 | -4 |
| Net profit | -566 | -966 | -696 | -699 | -491 | -441 | -374 | -21 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.068 | 4.100 | 4.176 | 3.730 | 4.697 | 4.324 | 298 | 66 | 52 |
| Equity | -1.433 | -2.399 | -3.095 | -3.794 | -4.285 | -4.726 | 73 | 51 | 37 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.494 | 6.499 | 7.271 | 7.523 | 8.982 | 9.050 | 226 | 15 | 15 |
| Total debt | 5.494 | 6.499 | 7.271 | 7.523 | 8.982 | 9.050 | 226 | 15 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Unofficial title | Unofficial title | 2020 | — | — |
PP Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRONTIER HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Kjær | Unofficial title | 0 companies |
| Peter Philip Tetzlaff | Management | 0 companies |