| Revenue | DKK 86K | -42% |
| EBITDA | DKK 86K | -42% |
| Net profit | DKK -63K | -603% |
| Total assets | DKK 1,7M | +1% |
| Equity | DKK -537K | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22 | 57 | 63 | 66 | 24 | -10 | 16 | -30 | -12 | 472 | 1 | 148 | 86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 22 | 57 | 63 | -352 | 24 | -10 | 16 | -30 | -12 | 472 | 1 | 148 | 86 |
| Depreciation & amort. | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -22 | -23 |
| EBIT | 13 | 57 | 63 | -352 | 24 | -10 | 16 | -30 | -12 | 472 | -6 | 127 | 64 |
| Net financials | 13 | 3 | -3 | -29 | -30 | -34 | -37 | -59 | -90 | -59 | -81 | -114 | -127 |
| Profit before tax | 26 | 60 | 61 | -382 | -7 | -44 | -21 | -90 | -102 | 413 | -87 | 13 | -63 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 26 | 60 | 61 | -382 | -7 | -44 | -21 | -90 | -102 | 413 | -87 | 13 | -63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 439 | 423 | 444 | 118 | 122 | 117 | 117 | 1.051 | 1.087 | 466 | 1.777 | 1.716 | 1.726 |
| Equity | -288 | -228 | -167 | -549 | -556 | -600 | -621 | -710 | -812 | -399 | -486 | -473 | -537 |
| Long-term debt | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 778 | 716 | 200 | 1.483 | 1.453 | 1.362 |
| Short-term debt | 527 | 451 | 411 | 466 | 477 | 517 | 537 | 983 | 1.184 | 665 | 780 | 736 | 901 |
| Total debt | 727 | 651 | 611 | 666 | 677 | 717 | 737 | 1.761 | 1.899 | 865 | 2.263 | 2.189 | 2.263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
KC Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nielsen | Chief Executive Officer | 0 companies |
| Kristian Cato Walby Kjelling | Management | 0 companies |
| Martin Harrig | Board of Directors | 0 companies |
| Rikke Kruse | Board of Directors | 0 companies |