| Revenue | DKK -23K | -72% |
| EBITDA | DKK -23K | +72% |
| Net profit | DKK -25K | -107% |
| Total assets | DKK 32K | +67% |
| Equity | DKK -7,7M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.641 | 1.295 | 1.062 | 856 | 60 | -1.080 | -163 | -84 | -23 |
| Staff expenses | -1.350 | -908 | -1.270 | -3.053 | -3.471 | -100 | -2 | -0 | -0 |
| EBITDA | 291 | 362 | -208 | -2.197 | -3.410 | -1.181 | -161 | -84 | -23 |
| Depreciation & amort. | -286 | -316 | -328 | -443 | -461 | -1.182 | -0 | -0 | -0 |
| EBIT | 5 | 47 | -535 | -2.640 | -3.871 | -2.363 | -161 | -84 | -23 |
| Net financials | -60 | -49 | -143 | -433 | 135 | -8 | -11 | -9 | -2 |
| Profit before tax | -55 | 39 | -678 | -3.073 | -3.737 | -2.370 | -172 | -93 | -25 |
| Tax | -12 | 20 | -128 | -640 | -818 | -99 | -0 | -457 | -0 |
| Net profit | -43 | 18 | -550 | -2.432 | -2.919 | -2.271 | -172 | 364 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.253 | 1.847 | 2.130 | 3.740 | 5.020 | 1.667 | 109 | 19 | 32 |
| Equity | 658 | 677 | -291 | -2.723 | -5.642 | -7.913 | -8.085 | -7.721 | -7.746 |
| Long-term debt | 142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.271 | 1.024 | 2.397 | 6.463 | 10.565 | 9.580 | 8.194 | 7.740 | 7.777 |
| Total debt | 1.413 | 1.024 | 2.397 | 6.463 | 10.565 | 9.580 | 8.194 | 7.740 | 7.777 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Management | Management | 2009 | — | — |
CP Unofficial title | Unofficial title | 2021 | — | — |
MG Management | Management | 2014 | — | — |
BM Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FINN ROSENTHAL ApS | Company | 50.0% | 50.0% | 2014 |
NIKOLAJ ROSENTHAL ApS | Company | 15.0% | 15.0% | 2014 |
GREIS ROSENTHAL ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Friborg | Management | 0 companies |
| Christian Petri | Unofficial title | 0 companies |
| Martin Greis-Rosenthal | Management | 0 companies |
| Benni Mikael Petersen | Management | 0 companies |
| Finn Rosenthal | Chairman | 0 companies |
| Nikolaj Stathakis Rosenthal | Board of Directors | 0 companies |