| Revenue | DKK -8K | -198% |
| EBITDA | DKK -8K | -198% |
| Net profit | DKK 329K | +8% |
| Total assets | DKK 3,6M | +15% |
| Equity | DKK 291K | +846% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.781 | 1.658 | 165 | 64 | 58 | 68 | 18 | 4 | 14 | 8 | -8 |
| Staff expenses | -0 | -50 | -68 | -53 | -53 | -53 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 13 | 62 | 70 | 11 | 4 | 15 | 18 | 4 | 14 | 8 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 13 | 62 | 70 | 11 | 4 | 15 | 18 | 4 | 14 | 8 | -8 |
| Net financials | -13 | -3 | -19 | 0 | 4 | -4 | -1 | -1 | -529 | 296 | 337 |
| Profit before tax | -1 | 58 | 52 | 11 | 8 | 11 | 16 | 3 | -516 | 304 | 329 |
| Tax | -0 | 14 | 11 | 2 | 2 | 2 | 4 | 1 | -0 | -0 | -0 |
| Net profit | -1 | 44 | 40 | 9 | 7 | 9 | 13 | 2 | -516 | 304 | 329 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 172 | 667 | 306 | 310 | 313 | 459 | 431 | 353 | 2.564 | 3.099 | 3.577 |
| Equity | 49 | 94 | 134 | 142 | 149 | 158 | 171 | 173 | -343 | -39 | 291 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.579 | 2.739 | 2.532 |
| Short-term debt | 123 | 559 | 147 | 140 | 136 | 270 | 228 | 180 | 329 | 399 | 755 |
| Total debt | 123 | 559 | 147 | 140 | 136 | 270 | 228 | 180 | 2.907 | 3.138 | 3.287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2017 | — | — |
NJ Founder | Founder | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
FRANDSBJERG INVEST A/S | Company | 66.7% | 66.7% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rasmussen | Management | 0 companies |
| Niels Jørn Barslund | Founder | 0 companies |