| Revenue | DKK -78K | +154% |
| EBITDA | DKK -78K | -154% |
| Net profit | DKK 118K | -38% |
| Total assets | DKK 1,1M | +4% |
| Equity | DKK 495K | +31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 972 | 244 | 145 | 226 | -38 | 5.482 | 3.845 | 3.651 | 258 | 73 | 34 | -31 | -78 |
| Staff expenses | -275 | -249 | -275 | -101 | -0 | -5.548 | -4.012 | -3.491 | -964 | -1 | -0 | -0 | -0 |
| EBITDA | -4 | -6 | -131 | 75 | -38 | -65 | -167 | 159 | -706 | 72 | 34 | -31 | -78 |
| Depreciation & amort. | -252 | -252 | 752 | 63 | -0 | -1.095 | -975 | -1.000 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -256 | -258 | -883 | 12 | -38 | -1.161 | -1.143 | -841 | -706 | 72 | 34 | -31 | -78 |
| Net financials | -48 | -70 | -104 | -174 | -35 | -336 | -341 | -329 | -368 | -382 | -23 | 7 | 71 |
| Profit before tax | -304 | -328 | -986 | -162 | -72 | -1.497 | -1.484 | -1.170 | -1.074 | -310 | 11 | -24 | -7 |
| Tax | -114 | -82 | -101 | -83 | -93 | -347 | -95 | -88 | -246 | -0 | -0 | -215 | -125 |
| Net profit | -189 | -246 | -886 | -80 | 21 | -1.150 | -1.389 | -1.082 | -827 | -310 | 11 | 191 | 118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.166 | 1.918 | 1.248 | 251 | 5.606 | 6.491 | 5.054 | 3.704 | 3.896 | 2.179 | 356 | 1.058 | 1.100 |
| Equity | 650 | 404 | -482 | -561 | -541 | -1.690 | -3.079 | -4.187 | -5.015 | -5.324 | 186 | 377 | 495 |
| Long-term debt | 391 | 210 | 153 | 0 | 0 | 6.727 | 5.914 | 5.824 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.034 | 1.295 | 1.577 | 812 | 6.146 | 1.454 | 2.219 | 2.067 | 8.911 | 7.503 | 170 | 682 | 605 |
| Total debt | 1.425 | 1.505 | 1.730 | 812 | 6.146 | 8.181 | 8.133 | 7.891 | 8.911 | 7.503 | 170 | 682 | 605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 2016 | — | — |
MB Management | Management | 2006 | — | — |
NG Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORMENTERRA ApS | Company | 50.0% | 50.0% | 2016 |
CMA MC ApS | Company | 25.0% | 25.0% | 2016 |
Ravion Holding ApS | Company | 0.0% | 10.0% | 2016 |
RESTAURATIONSSELSKABET AF NOVEMBER 1999 ApS | Company | 50.0% | 66.7% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolai Carl Tikjøb | Management | 0 companies |
| Martin Bidstrup | Management | 0 companies |
| Nikolaj Gantzel Højslund Jacobsen | Management | 0 companies |