| Revenue | DKK 10,1M | +14% |
| EBITDA | DKK 1,5M | +1130% |
| Net profit | DKK 1,9M | +261% |
| Total assets | DKK 16,8M | +13% |
| Equity | DKK 14,1M | +16% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.607 | 13.970 | 10.213 | 8.937 | 10.147 |
| Staff expenses | -11.181 | -11.014 | -9.996 | -8.814 | -8.637 |
| EBITDA | 2.426 | 2.956 | 217 | 123 | 1.510 |
| Depreciation & amort. | -36 | -42 | -22 | -11 | -20 |
| EBIT | 2.390 | 2.914 | 195 | 112 | 1.490 |
| Net financials | -28 | -29 | -5 | 420 | 431 |
| Profit before tax | 2.362 | 2.885 | 189 | 532 | 1.922 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.362 | 2.885 | 189 | 532 | 1.922 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.369 | 14.479 | 15.011 | 14.822 | 16.763 |
| Equity | 8.548 | 11.433 | 11.623 | 12.155 | 14.076 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.821 | 3.046 | 3.388 | 2.667 | 2.687 |
| Total debt | 2.821 | 3.046 | 3.388 | 2.667 | 2.687 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NF Management | Management | 2010 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Frost Rasmussen | Management | 0 companies |