| Revenue | DKK 380K | -25% |
| EBITDA | DKK -220K | -29% |
| Net profit | DKK -555K | -151% |
| Total assets | DKK 1,7M | -15% |
| Equity | DKK -521K | -1635% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 536 | 506 | 883 | 1.081 | 855 | 1.006 | 781 | 672 | 278 | 572 | 886 | 505 | 380 |
| Staff expenses | -397 | -467 | -861 | -1.089 | -784 | -1.059 | -792 | -745 | -531 | -564 | -796 | -675 | -600 |
| EBITDA | 139 | 38 | 22 | -8 | 70 | -53 | -11 | -73 | -253 | 8 | 90 | -171 | -220 |
| Depreciation & amort. | -4 | -4 | -5 | -14 | -14 | -14 | -14 | -9 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 135 | 35 | 16 | -23 | 56 | -67 | -24 | -82 | -253 | 8 | 90 | -171 | -220 |
| Net financials | 24 | -17 | -31 | -48 | -38 | 5 | 52 | 53 | 24 | 11 | -40 | -50 | -292 |
| Profit before tax | 159 | 18 | -15 | -71 | 18 | -63 | 27 | -28 | -229 | 18 | 50 | -221 | -512 |
| Tax | 42 | 6 | -2 | -14 | 7 | -12 | 8 | -6 | -49 | 5 | 20 | -0 | 43 |
| Net profit | 117 | 12 | -13 | -56 | 11 | -50 | 19 | -23 | -180 | 14 | 30 | -221 | -555 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 884 | 927 | 830 | 1.123 | 1.486 | 1.271 | 1.091 | 1.585 | 1.572 | 1.438 | 1.274 | 2.030 | 1.718 |
| Equity | 290 | 202 | 190 | 133 | 144 | 94 | 114 | 91 | -89 | -76 | -45 | 34 | -521 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 31 | 73 | 1.100 | 1.220 |
| Short-term debt | 593 | 724 | 641 | 990 | 1.341 | 1.177 | 978 | 1.494 | 1.644 | 1.482 | 1.247 | 896 | 1.019 |
| Total debt | 593 | 724 | 641 | 990 | 1.341 | 1.177 | 978 | 1.494 | 1.662 | 1.514 | 1.320 | 1.996 | 2.239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NRS HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Fog | Management | 0 companies |