| Revenue | DKK -168K | +221% |
| EBITDA | DKK -168K | -221% |
| Net profit | DKK -601K | -54% |
| Total assets | DKK 10,6M | +1% |
| Equity | DKK -1,4M | -73% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -15 | 17 | -5 | -2 | -3 | -3 | -48 | -52 | 245 | 137 | -52 | -168 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -15 | 17 | -5 | -2 | -3 | -3 | -48 | -52 | 245 | 137 | -52 | -168 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -89 | -95 | -122 | -160 |
| EBIT | -16 | -15 | 17 | -5 | -2 | -3 | -3 | -48 | -59 | 156 | 42 | -175 | -327 |
| Net financials | -39 | -2 | 2 | -0 | -0 | -0 | 0 | -88 | -138 | -139 | -152 | -215 | -274 |
| Profit before tax | -55 | -17 | 18 | -5 | -3 | -3 | -3 | -136 | -198 | 17 | -110 | -390 | -601 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -55 | -17 | 18 | -5 | -3 | -3 | -3 | -136 | -198 | 17 | -110 | -390 | -601 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 | 16 | 6 | 0 | 0 | 0 | 1 | 3.074 | 6.095 | 5.913 | 7.223 | 10.548 | 10.609 |
| Equity | 2 | -16 | 3 | -3 | -5 | -8 | -10 | -146 | -344 | -327 | -436 | -826 | -1.427 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.625 | 6.209 | 6.020 | 7.440 | 9.875 | 11.745 |
| Short-term debt | 13 | 32 | 3 | 3 | 5 | 8 | 11 | 1.595 | 230 | 219 | 219 | 1.499 | 291 |
| Total debt | 13 | 32 | 3 | 3 | 5 | 8 | 11 | 3.220 | 6.439 | 6.240 | 7.659 | 11.374 | 12.037 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 2006 | — | — |
OS Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Nicoline Charlotte Hjære | Management | 0 companies |
| Ole Schmidt | Audit | 0 companies |