| Revenue | DKK 1,1M | -27% |
| EBITDA | DKK -116K | -140% |
| Net profit | DKK -283K | -265% |
| Total assets | DKK 2,6M | -2% |
| Equity | DKK -40K | -117% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57 | 180 | 3.509 | 2.831 | — | 2.398 | 2.744 | 1.939 | 1.726 | 1.203 | 1.484 | 1.087 |
| Staff expenses | -0 | -0 | -2.501 | -2.295 | -2.289 | -2.185 | -1.719 | -1.946 | -1.664 | -1.139 | -1.194 | -1.203 |
| EBITDA | 171 | 180 | 1.008 | 535 | 589 | 213 | 1.025 | -8 | -390 | 64 | 290 | -116 |
| Depreciation & amort. | 188 | 188 | 291 | -284 | -197 | -171 | -167 | -53 | -9 | -8 | -11 | -11 |
| EBIT | -17 | -8 | 717 | 251 | 392 | 42 | 859 | -61 | -399 | 56 | 280 | -127 |
| Net financials | -65 | -13 | -221 | -211 | -301 | -236 | -231 | -184 | -165 | -57 | -58 | -156 |
| Profit before tax | -270 | -21 | 496 | 40 | 91 | -194 | 627 | -245 | -563 | -1 | 222 | -283 |
| Tax | -67 | -4 | 134 | -2 | 26 | -24 | 144 | -49 | -121 | 4 | 50 | -0 |
| Net profit | -203 | -17 | 362 | 42 | 65 | -170 | 484 | -196 | -442 | -5 | 171 | -283 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 718 | 3.687 | 4.899 | 4.672 | 5.079 | 4.570 | 4.318 | 3.968 | 2.499 | 2.613 | 2.657 | 2.612 |
| Equity | 125 | -70 | 292 | 334 | 400 | 230 | 714 | 518 | 76 | 71 | 242 | -40 |
| Long-term debt | 0 | 1.506 | 1.314 | 818 | 1.017 | 538 | 525 | 115 | 595 | 483 | 350 | 294 |
| Short-term debt | 771 | 2.252 | 3.218 | 3.494 | 3.657 | 3.802 | 3.079 | 3.335 | 1.828 | 2.060 | 2.065 | 2.358 |
| Total debt | 771 | 3.758 | 4.532 | 4.312 | 4.674 | 4.340 | 3.604 | 3.450 | 2.423 | 2.542 | 2.414 | 2.652 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2008 | — | — |
NB Management | Management | 2006 | — | — |
TT Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIK BACH HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Wipplinger Jessen | Management | 0 companies |
| Nikolai Bach-Andersen | Management | 0 companies |
| Tomas Tex Cenius | Management | 0 companies |