| Revenue | DKK -24K | -80% |
| EBITDA | DKK -24K | +80% |
| Net profit | DKK -24K | +80% |
| Total assets | DKK 1K | -95% |
| Equity | DKK -4,1M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -242 | -409 | -293 | -93 | -36 | -88 | -200 | -357 | — | -128 | -19 | -117 | -24 |
| Staff expenses | -55 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -297 | -409 | -293 | -93 | -36 | -88 | -200 | -357 | -81 | -128 | -19 | -117 | -24 |
| Depreciation & amort. | 55 | 60 | 60 | 60 | 132 | -77 | -666 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -352 | -469 | -353 | -153 | -168 | -165 | -866 | -357 | -81 | -128 | -19 | -117 | -24 |
| Net financials | -60 | -89 | -113 | -117 | -112 | -29 | -0 | -0 | -0 | -0 | -0 | 0 | 0 |
| Profit before tax | -412 | -558 | -466 | -270 | -280 | -194 | -866 | -357 | -81 | -128 | -20 | -117 | -24 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -412 | -558 | -466 | -270 | -280 | -194 | -866 | -357 | -81 | -128 | -20 | -117 | -24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.331 | 1.438 | 1.821 | 900 | 762 | 675 | 32 | 45 | 19 | 8 | 3 | 26 | 1 |
| Equity | -785 | -1.343 | -1.809 | -2.079 | -2.359 | -2.553 | -3.419 | -3.776 | -3.857 | -3.985 | -4.005 | -4.122 | -4.146 |
| Long-term debt | 2.040 | 2.759 | 3.503 | 2.940 | 3.107 | 3.218 | 3.416 | 3.796 | 3.857 | 3.979 | 3.998 | 4.131 | 4.137 |
| Short-term debt | 76 | 22 | 127 | 38 | 14 | 10 | 35 | 25 | 19 | 14 | 10 | 17 | 10 |
| Total debt | 2.116 | 2.781 | 3.630 | 2.979 | 3.121 | 3.228 | 3.451 | 3.821 | 3.876 | 3.993 | 4.008 | 4.148 | 4.147 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Unofficial title | Unofficial title | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2010 | |
NØRREMILE HOLDING ApS | Company | 25.0% | 25.0% | 2010 |
NYKA ApS | Company | 25.0% | 25.0% | 2011 |
| Individual | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Moltke Nygaard | Unofficial title | 0 companies |
| Bent Førgaard Poulsen | Board of Directors | 0 companies |
| Niels Nymark | Chairman | 0 companies |
| Gitte Nedergaard | Board of Directors | 0 companies |