| Revenue | DKK -24K | +0% |
| EBITDA | DKK -24K | +0% |
| Net profit | DKK -29K | +9% |
| Total assets | DKK 14K | +1% |
| Equity | DKK -138K | -27% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 2.069 | 1.711 | 1.096 | 294 | -24 | -24 |
| Staff expenses | -1.604 | -1.729 | -1.416 | -0 | -0 | -0 |
| EBITDA | 466 | -43 | -313 | 294 | -24 | -24 |
| Depreciation & amort. | -35 | -26 | -51 | -0 | -0 | -0 |
| EBIT | 430 | -70 | -364 | 294 | -24 | -24 |
| Net financials | -136 | -84 | -103 | -11 | -8 | -5 |
| Profit before tax | 294 | -136 | -467 | 282 | -32 | -29 |
| Tax | 74 | -24 | -93 | 167 | -0 | -0 |
| Net profit | 220 | -112 | -373 | 116 | -32 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 2.950 | 2.585 | 2.940 | 14 | 14 | 14 |
| Equity | 293 | 181 | -192 | -77 | -109 | -138 |
| Long-term debt | 0 | 0 | 1.172 | 0 | 0 | 0 |
| Short-term debt | 2.656 | 2.404 | 1.960 | 91 | 123 | 152 |
| Total debt | 2.656 | 2.404 | 3.132 | 91 | 123 | 152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 2010 | — | — |
FJ Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KRIMAR HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
NCSM HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Christian Skovgaard Madsen | Management | 0 companies |
| Flemming Jensby | Management | 0 companies |
| Lars Storm Hindsgaul Madsen | Chairman | 0 companies |
| Dorte Holm Jensby | Board of Directors | 0 companies |