| Revenue | DKK 717K | +6% |
| EBITDA | DKK 52K | -16% |
| Net profit | DKK 6K | -61% |
| Total assets | DKK 327K | -11% |
| Equity | DKK 161K | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | 12 | 9 | 89 | 442 | 483 | 541 | 514 | 533 | 578 | 613 | 804 | 674 | 717 |
| Staff expenses | -0 | -11 | -0 | -121 | -431 | -466 | -504 | -463 | -535 | -559 | -554 | -760 | -612 | -665 |
| EBITDA | 4 | 1 | 9 | -32 | 11 | 17 | 37 | 51 | -2 | 19 | 59 | 44 | 62 | 52 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -37 | -40 |
| EBIT | 4 | 1 | 9 | -32 | 11 | 17 | 37 | 51 | -2 | 19 | 59 | 44 | 25 | 12 |
| Net financials | 0 | 1 | -0 | 0 | -0 | 0 | -0 | -1 | -1 | -2 | -2 | -1 | -1 | -1 |
| Profit before tax | 4 | 2 | 9 | -32 | 11 | 17 | 37 | 50 | -3 | 17 | 57 | 43 | 25 | 11 |
| Tax | 1 | -0 | -0 | -5 | 6 | 5 | 9 | 14 | 3 | 6 | 18 | 14 | 8 | 5 |
| Net profit | 3 | 2 | 9 | -27 | 5 | 12 | 27 | 36 | -6 | 11 | 39 | 29 | 16 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 | 96 | 13 | 33 | 59 | 61 | 134 | 196 | 190 | 249 | 261 | 387 | 368 | 327 |
| Equity | 1 | 3 | 13 | -15 | -10 | 2 | 29 | 65 | 59 | 70 | 109 | 138 | 155 | 161 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 93 | 0 | 48 | 69 | 59 | 105 | 130 | 131 | 179 | 151 | 249 | 207 | 159 |
| Total debt | 6 | 93 | 0 | 48 | 69 | 59 | 105 | 130 | 131 | 179 | 151 | 249 | 207 | 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Management | Management | 2008 | — | — |
NA Management | Management | 2008 | — | — |
PS Management | Management | 2008 | — | — |
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 |
| Nanna Arendse Valentiner Riis | Management | 0 companies |
| Peter Sørensen | Management | 0 companies |