| Revenue | DKK -20K | -19% |
| EBITDA | DKK -20K | +19% |
| Net profit | DKK -19K | +23% |
| Total assets | DKK 189K | +0% |
| Equity | DKK -121K | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -163 | 77 | -76 | -8 | -21 | -14 | -11 | -12 | -11 | -14 | -13 | -24 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -163 | 77 | -76 | -11 | -21 | -14 | -11 | -12 | -11 | -14 | -13 | -24 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -163 | 77 | -76 | -11 | -21 | -14 | -11 | -12 | -11 | -14 | -13 | -24 | -20 |
| Net financials | -9.380 | -214 | -733 | -0 | 78 | -10 | 3 | -3 | -0 | -7 | -19 | -0 | 1 |
| Profit before tax | -9.543 | -137 | 4.929 | -11 | 57 | -24 | -8 | -14 | -12 | -21 | -32 | -25 | -19 |
| Tax | -0 | -0 | -0 | -0 | -0 | 3 | 0 | -0 | -0 | -4 | -0 | -0 | -0 |
| Net profit | -9.543 | -137 | 4.929 | -11 | 57 | -27 | -8 | -14 | -12 | -17 | -32 | -25 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.671 | 1.785 | 186 | 176 | 244 | 222 | 226 | 219 | 219 | 212 | 192 | 190 | 189 |
| Equity | -4.805 | -4.943 | -14 | -25 | 33 | 5 | -3 | -17 | -29 | -46 | -78 | -102 | -121 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.476 | 6.728 | 200 | 201 | 211 | 217 | 228 | 236 | 248 | 258 | 270 | 292 | 311 |
| Total debt | 6.476 | 6.728 | 200 | 201 | 211 | 217 | 228 | 236 | 248 | 258 | 270 | 292 | 311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bluezone Holding ApS | Company | 20.0% | 20.0% | 2010 |
HERALDYNE ApS | Company | 20.0% | 20.0% | 2010 |
FR-KM HOLDING ApS | Company | 20.0% | 20.0% | 2010 |
FR-HB HOLDING ApS | Company | 20.0% | 20.0% | 2010 |
North11 ApS | Company | 20.0% | 20.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Gutensohn Lamborg | Management | 0 companies |
| Peter Christian Mægbæk Madsen | Board of Directors | 0 companies |
| Kasper Mejlgaard | Board of Directors | 0 companies |
| Stig Myken | Board of Directors | 0 companies |
| Haktan Bulut | Board of Directors | 0 companies |