| Revenue | DKK -4M | +69% |
| EBITDA | DKK -3,6M | +8% |
| Net profit | DKK -7,4M | +1% |
| Total assets | DKK 39,9M | +8% |
| Equity | DKK 93K | -97% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -563 | -599 | -118 | -45 | -371 | 202 | 201 | 892 | 1.129 | -1.489 | 2.088 | -2.360 | -3.987 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.313 | -1.600 | -0 | -0 |
| EBITDA | -195 | -223 | -14 | 27 | -371 | 1.402 | 682 | 892 | 3.162 | 2.707 | -3.529 | -3.960 | -3.636 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -341 | 1.016 | -0 | -0 | -0 | -0 |
| EBIT | -195 | -223 | -14 | 27 | -371 | 1.402 | 682 | 551 | 2.146 | 2.707 | -3.529 | -3.960 | -3.636 |
| Net financials | -173 | -154 | -95 | -106 | -150 | -233 | -271 | -752 | -1.745 | -1.364 | -2.836 | -3.653 | -3.747 |
| Profit before tax | -368 | -376 | -110 | -79 | 911 | 1.170 | 411 | -200 | 401 | 1.343 | -6.365 | -7.614 | -7.383 |
| Tax | 184 | 188 | 52 | 36 | 200 | 257 | 90 | -44 | 81 | 479 | -1.400 | -175 | -0 |
| Net profit | -552 | -564 | -161 | -115 | 710 | 912 | 321 | -156 | 319 | 865 | -4.965 | -7.438 | -7.383 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.330 | 7.626 | 7.618 | 8.944 | 10.250 | 11.779 | 16.000 | 42.143 | 66.916 | 89.260 | 58.627 | 37.041 | 39.874 |
| Equity | -946 | 130 | 144 | 29 | 739 | 1.651 | 1.972 | -1.352 | -1.033 | 5.030 | 665 | 3.226 | 93 |
| Long-term debt | 5.700 | 5.700 | 5.700 | 5.700 | 5.700 | 5.409 | 5.118 | 4.832 | 4.524 | 68.004 | 20.271 | 22.000 | 0 |
| Short-term debt | 2.575 | 1.796 | 1.774 | 3.215 | 3.675 | 4.325 | 8.419 | 38.663 | 63.424 | 14.651 | 37.516 | 11.815 | 39.781 |
| Total debt | 8.275 | 7.496 | 7.474 | 8.915 | 9.375 | 9.734 | 13.537 | 43.495 | 67.948 | 82.655 | 57.787 | 33.815 | 39.781 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2019 | — | — |
KH Management | Management | 2017 | — | — |
RS Management | Management | 2009 | — | — |
HG Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Oak & Noble ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Jansson | Management | 0 companies |
| Karsten Hagel | Management | 0 companies |
| Renè Sindlev | Management | 0 companies |
| Henrik Grønfeldt-Sørensen | Chief Executive Officer | 0 companies |