| Revenue | DKK 5K | +167% |
| EBITDA | DKK 5K | +167% |
| Net profit | DKK 1K | +109% |
| Total assets | DKK 145K | -54% |
| Equity | DKK 114K | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -181 | -191 | -98 | -4 | -50 | -94 | 40 | -185 | 24 | 33 | -195 | -266 | 2 | 5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -181 | -191 | -98 | -4 | -50 | -94 | 40 | -185 | 24 | 33 | -195 | -266 | 2 | 5 |
| Depreciation & amort. | 6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -187 | -197 | -98 | -4 | -50 | -94 | 40 | -185 | 24 | 33 | -195 | -266 | 2 | 5 |
| Net financials | -18 | -23 | -25 | -30 | -11 | -10 | -31 | -38 | -2 | -9 | -24 | -18 | -18 | -4 |
| Profit before tax | -204 | -220 | -123 | -34 | -60 | -104 | 9 | -223 | 21 | 24 | -219 | -284 | -16 | 1 |
| Tax | -51 | -55 | -29 | -6 | -13 | -23 | 2 | -49 | 4 | 5 | -48 | -62 | -4 | 0 |
| Net profit | -153 | -165 | -94 | -28 | -47 | -81 | 7 | -174 | 17 | 19 | -171 | -222 | -12 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 367 | 376 | 402 | 397 | 412 | 429 | 2.016 | 1.519 | 2.144 | 605 | 572 | 476 | 314 | 145 |
| Equity | -118 | -284 | -377 | -405 | -453 | -534 | -527 | -701 | 125 | 144 | 125 | 125 | 113 | 114 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 485 | 659 | 780 | 803 | 865 | 963 | 2.543 | 2.220 | 2.019 | 461 | 447 | 351 | 202 | 32 |
| Total debt | 485 | 659 | 780 | 803 | 865 | 963 | 2.543 | 2.220 | 2.019 | 461 | 447 | 351 | 202 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2006 | — | — |
AK Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N-HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Godsk Jensen | Management | 0 companies |
| Allan Korsholm Bruun Nørgaard | Management | 0 companies |