| Revenue | DKK 1,8M | +2% |
| EBITDA | DKK 290K | +16% |
| Net profit | DKK 77K | +673% |
| Total assets | DKK 5,3M | +12% |
| Equity | DKK 2,1M | +4% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -387 | 499 | -2 | -38 | 518 | 694 | 2.274 | 4.200 | 4.096 | 3.637 | 3.532 | 2.511 | 1.783 | 1.826 |
| Staff expenses | -170 | -126 | -133 | -0 | -0 | -278 | -1.750 | -3.539 | -3.021 | -3.052 | -3.531 | -2.153 | -1.533 | -1.536 |
| EBITDA | -557 | 373 | -135 | -38 | 518 | 417 | 503 | 2.409 | 2.639 | 3.085 | -113 | 358 | 250 | 290 |
| Depreciation & amort. | -120 | -41 | -69 | -0 | -32 | -62 | -133 | -181 | -189 | -182 | -69 | -83 | -90 | -72 |
| EBIT | -677 | 333 | -204 | -38 | 486 | 354 | 370 | 2.228 | 2.451 | 2.903 | -182 | 275 | 160 | 218 |
| Net financials | -58 | -92 | -105 | -3 | -9 | -22 | -69 | -111 | 1.142 | 1.970 | 148 | -143 | -146 | -107 |
| Profit before tax | -735 | 241 | -309 | -40 | 477 | 333 | 301 | 2.117 | 2.029 | 2.373 | -34 | 132 | 14 | 111 |
| Tax | -6 | -157 | 157 | -0 | -0 | -0 | 39 | 476 | 494 | 327 | -59 | 75 | 4 | 34 |
| Net profit | -728 | 398 | -466 | -40 | 477 | 333 | 262 | 1.641 | 1.536 | 2.046 | 25 | 57 | 10 | 77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.123 | 1.714 | 39 | 43 | 475 | 759 | 3.170 | 9.600 | 17.260 | 18.784 | 3.578 | 4.060 | 4.774 | 5.327 |
| Equity | -461 | -145 | -610 | -650 | -173 | 152 | 414 | 2.457 | 3.993 | 6.039 | 1.970 | 2.027 | 2.037 | 2.114 |
| Long-term debt | 0 | 0 | 0 | 0 | 168 | 302 | 1.863 | 4.669 | 8.720 | 2.133 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.583 | 1.859 | 649 | 693 | 480 | 305 | 877 | 1.960 | 3.694 | 9.493 | 1.602 | 2.027 | 2.731 | 3.197 |
| Total debt | 1.583 | 1.859 | 649 | 693 | 648 | 607 | 2.740 | 6.629 | 12.414 | 11.626 | 1.602 | 2.027 | 2.731 | 3.197 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N-P Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Nygaard-Petersen | Management | 0 companies |