| Revenue | DKK -165K | -218% |
| EBITDA | DKK -165K | -218% |
| Net profit | DKK -181K | -697% |
| Total assets | DKK 324K | -28% |
| Equity | DKK 51K | -77% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 532 | -538 | 394 | 290 | 174 | 183 | 85 | 171 | 157 | 97 | 359 | 196 | 140 | -165 |
| Staff expenses | -467 | -411 | -366 | -152 | -191 | -179 | -185 | -18 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 65 | 20 | 28 | 138 | -17 | 4 | -100 | 153 | 157 | 97 | 359 | 196 | 140 | -165 |
| Depreciation & amort. | 85 | -74 | -71 | -71 | -71 | -24 | -0 | -0 | -0 | -0 | -50 | -86 | -86 | -0 |
| EBIT | -20 | -54 | -43 | 67 | -88 | -19 | -100 | 153 | 157 | 97 | 309 | 110 | 54 | -165 |
| Net financials | -46 | -27 | -23 | -20 | -23 | -21 | -24 | -23 | 6 | -4 | -10 | -23 | -15 | -17 |
| Profit before tax | -33 | -8 | -57 | 47 | -111 | -40 | -124 | 130 | 163 | 93 | 299 | 87 | 39 | -181 |
| Tax | 17 | 10 | 5 | 10 | -22 | -8 | 120 | -0 | -0 | -0 | -7 | 16 | 9 | -0 |
| Net profit | -50 | -18 | -61 | 37 | -88 | -32 | -244 | 130 | 163 | 93 | 306 | 71 | 30 | -181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 474 | 428 | 318 | 288 | 224 | 201 | 51 | 24 | 71 | 11 | 651 | 614 | 449 | 324 |
| Equity | -200 | 182 | -243 | -206 | -294 | -326 | -570 | -440 | -277 | -185 | 122 | 193 | 223 | 51 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 416 | 0 | 0 | 0 | 361 | 239 | 214 | 247 |
| Short-term debt | 674 | -610 | 561 | 494 | 518 | 527 | 206 | 464 | 348 | 196 | 160 | 174 | 12 | 25 |
| Total debt | 674 | -610 | 561 | 494 | 518 | 527 | 621 | 464 | 348 | 196 | 521 | 413 | 226 | 273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 2019 | — | — |
TJ Management | Management | 2011 | — | — |
HJ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
N.BACH HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
SJACOB HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Christian Bach Frederiksen | Management | 0 companies |
| Torben Juul Jensen | Management | 0 companies |
| Henrik Juul Jensen | Management | 0 companies |
| Mona Rasmussen | Board of Directors | 0 companies |
| Jan Halgreen Rasmussen | Board of Directors | 0 companies |
| Lars Lärka Halgreen | Board of Directors | 0 companies |