| Revenue | DKK 20K | -37% |
| EBITDA | DKK 20K | -37% |
| Net profit | DKK -25K | -109% |
| Total assets | DKK 545K | -3% |
| Equity | DKK 506K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 116 | 117 | 116 | 111 | 89 | 89 | 127 | 73 | 19 | 13 | 32 | 20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1 | 116 | 117 | 116 | 111 | 89 | 89 | 127 | 73 | 19 | 13 | 32 | 20 |
| Depreciation & amort. | -20 | -82 | -82 | -61 | -0 | -0 | -0 | -0 | -0 | -16 | -19 | -19 | -3 |
| EBIT | -19 | 34 | 36 | 54 | 111 | 89 | 89 | 127 | 73 | 3 | -6 | 12 | 17 |
| Net financials | -2.490 | -577 | -310 | -346 | -18 | 111 | 134 | 340 | 66 | -110 | -512 | 273 | -38 |
| Profit before tax | -2.509 | -543 | -274 | -292 | 94 | 200 | 223 | 467 | 139 | -107 | -518 | 285 | -22 |
| Tax | -16 | -1 | -0 | 6 | 33 | 15 | 16 | 26 | 16 | 1 | -1 | 3 | 4 |
| Net profit | -2.493 | -541 | -274 | -298 | 60 | 185 | 207 | 441 | 123 | -108 | -517 | 282 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.987 | 1.300 | 983 | 570 | 559 | 697 | 834 | 1.201 | 933 | 813 | 274 | 561 | 545 |
| Equity | 1.276 | 735 | 461 | 163 | 224 | 408 | 615 | 1.056 | 873 | 766 | 249 | 531 | 506 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 711 | 565 | 522 | 407 | 335 | 289 | 219 | 145 | 59 | 47 | 25 | 30 | 39 |
| Total debt | 711 | 565 | 522 | 407 | 335 | 289 | 219 | 145 | 59 | 47 | 25 | 30 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIKOLAJ JOHANSEN HOLDING ApS | Company | 66.7% | 66.7% | 2017 |
BJARNE BLICHER HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
HECA MANAGEMENT ApS | Company | 10.0% | 10.0% | 2011 |
Kosmos Technology A/S | Company | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj John Preben Johansen | Management | 0 companies |