| Revenue | DKK -48K | -21% |
| EBITDA | DKK -48K | +21% |
| Net profit | DKK -48K | +19% |
| Total assets | DKK 109K | -31% |
| Equity | DKK 98K | -33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 317 | 195 | 4.458 | -133 | 55 | 1.870 | 27 | -37 | -20 | -23 | -12 | -35 | -61 | -48 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 317 | 213 | 4.458 | -133 | 55 | 1.870 | 17 | -5.880 | -20 | -23 | -12 | -35 | -61 | -48 |
| Depreciation & amort. | -74 | 9 | -0 | -0 | -27 | -27 | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 243 | 204 | 4.458 | -133 | 27 | 1.843 | -11 | -5.880 | -20 | -23 | -12 | -35 | -61 | -48 |
| Net financials | -384 | -303 | -83 | -114 | -66 | -67 | -36 | -3 | -80 | -8 | -3 | -1 | 2 | 0 |
| Profit before tax | -141 | -99 | 4.375 | -247 | -38 | 1.776 | -47 | -5.883 | -100 | -30 | -15 | -36 | -59 | -48 |
| Tax | -32 | -74 | 1.043 | -37 | -9 | 465 | -32 | -1.418 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -109 | -25 | 3.333 | -210 | -30 | 1.312 | -15 | -4.465 | -100 | -30 | -15 | -36 | -59 | -48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.536 | 12.122 | 13.612 | 9.038 | 7.847 | 9.689 | 31.541 | 12.754 | 1.807 | 267 | 252 | 215 | 156 | 109 |
| Equity | 9.702 | 9.677 | 6.075 | 5.865 | 5.835 | 7.147 | 25.852 | 3.387 | 1.787 | 257 | 242 | 205 | 146 | 98 |
| Long-term debt | 2.005 | 1.786 | 1.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.332 | 236 | 5.540 | 2.827 | 1.675 | 2.119 | 28 | 9.367 | 20 | 10 | 10 | 10 | 10 | 10 |
| Total debt | 5.337 | 2.022 | 7.155 | 2.827 | 1.675 | 2.119 | 28 | 9.367 | 20 | 10 | 10 | 10 | 10 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2006 | — | — |
PR Management | Management | 2021 | — | — |
HN Management | Management | 2021 | — | — |
SN Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H.N.T. HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
WUNO Holding ApS | Company | 33.3% | 33.3% | 2023 |
P.N.R. HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
SAMM-INVEST ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Nøhr Rasmussen | Management | 0 companies |
| Peter Rose Nøhr | Management | 0 companies |
| Hanne Nøhr Tejls | Management | 0 companies |
| Søren Nøhr Rasmussen | Management | 0 companies |
| Tove Rasmussen | Chairman | 0 companies |