| Revenue | DKK -10K | +186% |
| EBITDA | DKK -10K | -186% |
| Net profit | DKK -8K | -76% |
| Total assets | DKK 20K | +21% |
| Equity | DKK -112K | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -60 | -165 | -560 | 72 | 0 | -7 | 137 | 149 | -10 | -21 | -17 | -4 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -230 | -60 | -4.153 | -560 | 72 | 0 | -7 | 133 | 149 | -10 | -21 | -17 | -4 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -230 | -60 | -4.153 | -560 | 72 | 0 | -7 | 133 | 149 | -10 | -21 | -17 | -4 | -10 |
| Net financials | -2.557 | -0 | 5.934 | -1.500 | -1.500 | 0 | 0 | 0 | 0 | 2.929 | 6.423 | -0 | -2 | 0 |
| Profit before tax | -2.788 | -60 | 1.780 | -2.060 | 1.572 | 0 | -7 | 133 | 149 | 2.919 | 6.402 | -17 | -5 | -10 |
| Tax | -0 | -0 | -0 | -0 | 9 | -0 | -9 | 1 | 33 | 4 | -9 | -4 | -1 | -2 |
| Net profit | -2.788 | -60 | 1.780 | -2.060 | 1.563 | 0 | 3 | 132 | 116 | 2.914 | 6.411 | -13 | -5 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.281 | 4.488 | 500 | 6 | 1 | 1 | 1 | 0 | 2 | 13 | 20 | 19 | 17 | 20 |
| Equity | -4.736 | -4.796 | 191 | -1.869 | -306 | -306 | -303 | -172 | -56 | -77 | -86 | -99 | -104 | -112 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.017 | 9.285 | 309 | 1.874 | 307 | 307 | 304 | 172 | 58 | 90 | 106 | 119 | 121 | 132 |
| Total debt | 6.017 | 9.285 | 309 | 1.874 | 307 | 307 | 304 | 172 | 58 | 90 | 106 | 119 | 121 | 132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Management | Management | 2007 | — | — |
SN Management | Management | 2013 | — | — |
HS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Niels-Erik Frandsen | Management | 0 companies |
| Stig Nymand Viborg Pedersen | Management | 0 companies |
| Hans-Henrik Steffensen | Management | 0 companies |