| Revenue | DKK 7,8M | +176% |
| EBITDA | DKK -4,5M | -704% |
| Net profit | DKK -5,9M | -117% |
| Total assets | DKK 17,7M | -65% |
| Equity | DKK -17,6M | -51% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 2.536 | 2.543 | 8.282 | 5.049 | 5.776 | 2.812 | 7.772 |
| Staff expenses | -0 | -0 | -0 | -1.480 | -1.977 | -2.015 | -2.068 | -1.458 |
| EBITDA | 768 | 1.237 | -7.999 | -710 | 2.194 | 3.742 | 744 | -4.496 |
| Depreciation & amort. | 452 | 514 | 732 | 9.719 | 1.898 | -2.220 | -1.353 | -0 |
| EBIT | 316 | 723 | -8.731 | -10.429 | 296 | 1.522 | -609 | -4.496 |
| Net financials | 8 | -470 | -930 | -1.036 | -2.454 | -2.161 | -2.122 | -1.432 |
| Profit before tax | -153 | 252 | -9.661 | -11.464 | -2.158 | -639 | -2.731 | -5.928 |
| Tax | -214 | -140 | -1.663 | -77 | -0 | -0 | -0 | -0 |
| Net profit | 62 | 392 | -7.998 | -11.387 | -2.158 | -639 | -2.731 | -5.928 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 30.347 | 32.653 | 24.416 | 56.469 | 55.018 | 50.619 | 50.579 | 17.727 |
| Equity | 9.941 | 10.523 | 2.525 | -2.135 | -4.574 | -8.310 | -11.691 | -17.619 |
| Long-term debt | 14.322 | 13.348 | 13.168 | 52.849 | 52.740 | 52.253 | 53.587 | 0 |
| Short-term debt | 4.014 | 7.042 | 8.645 | 5.755 | 6.853 | 6.676 | 8.684 | 35.346 |
| Total debt | 18.337 | 20.390 | 21.813 | 58.604 | 59.592 | 58.929 | 62.270 | 35.346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2009 | — | — |
WA Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Juel Nielsen | Management | 0 companies |
| Willy Asbjørn Møller | Audit | 0 companies |