| Revenue | DKK -185K | +66% |
| EBITDA | DKK -185K | -18% |
| Net profit | DKK -98K | -206% |
| Total assets | DKK 337K | -36% |
| Equity | DKK -2,2M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -1 | -22 | 352 | -348 | 385 | 1.215 | -112 | -185 |
| Staff expenses | -0 | -0 | -0 | -0 | -537 | -742 | -45 | -0 | -0 | -0 |
| EBITDA | 3.465 | -1 | -2 | -22 | -185 | -1.275 | 340 | 1.215 | -156 | -185 |
| Depreciation & amort. | -0 | -0 | -0 | -20 | -219 | -315 | -195 | -10 | -0 | -0 |
| EBIT | 3.465 | -1 | -2 | -43 | -404 | -1.590 | 144 | 1.205 | -156 | -185 |
| Net financials | -346 | 0 | 0 | 0 | -741 | -357 | -477 | -151 | 214 | -46 |
| Profit before tax | 3.119 | -1 | -1 | -43 | -1.145 | -1.947 | -333 | 1.054 | 58 | -130 |
| Tax | -0 | -0 | -0 | -31 | -95 | -352 | 10 | 242 | -35 | -32 |
| Net profit | 3.119 | -1 | -1 | -12 | -1.050 | -1.595 | -343 | 812 | 92 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 1.458 | 989 | 1.032 | 134 | 130 | 525 | 337 |
| Equity | -1 | -2 | -3 | -15 | -1.065 | -2.660 | -3.003 | -2.191 | -2.099 | -2.197 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 | 2 | 4 | 1.387 | 1.798 | 3.596 | 3.137 | 2.321 | 2.624 | 2.533 |
| Total debt | 1 | 2 | 4 | 1.387 | 1.798 | 3.596 | 3.137 | 2.321 | 2.624 | 2.533 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NP Management | Management | 2012 | — | — |
JF Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IQm2 ApS | Company | 25.0% | 25.0% | 2015 |
NIELS FREDERIKSEN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Peter Frederiksen | Management | 0 companies |
| Jeanette Friedrichs Frederiksen | Management | 0 companies |