| Revenue | DKK -389K | -58% |
| EBITDA | DKK -14,8M | +38% |
| Net profit | DKK -15,1M | +38% |
| Total assets | DKK 10,2M | -59% |
| Equity | DKK -6,1M | -167% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -12.858 | -31.620 | -11.477 | -4.354 | 15.717 | -205 | -172 | -303 | 277 | -936 | -389 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -799 | -12.773 | -12.858 | -31.620 | 8.195 | -16 | -104 | -205 | -172 | -303 | 277 | -23.797 | -14.849 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -799 | -12.773 | -12.858 | -31.620 | 8.195 | -16 | -104 | -205 | -172 | -303 | 277 | -23.797 | -14.849 |
| Net financials | -2.899 | -12.227 | -12.489 | -47.668 | -11.288 | -4.193 | 16.449 | 901 | 419 | 416 | -592 | -840 | -698 |
| Profit before tax | 539 | -12.380 | -12.547 | -39.495 | -3.093 | -4.210 | 16.344 | 696 | 247 | 113 | -315 | -24.636 | -15.547 |
| Tax | -0 | -24 | -29 | -298 | -198 | -12 | 12 | -0 | -0 | -0 | -0 | -84 | -423 |
| Net profit | 539 | -12.356 | -12.518 | -39.197 | -2.895 | -4.198 | 16.333 | 696 | 247 | 113 | -315 | -24.552 | -15.124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.393 | 82.425 | 80.495 | 52.078 | 72.116 | 64.402 | 80.490 | 21.587 | 21.998 | 50.090 | 48.504 | 25.250 | 10.248 |
| Equity | 50.317 | 69.647 | 57.094 | 51.813 | 68.340 | 64.142 | 80.475 | 21.571 | 21.818 | 21.931 | 33.616 | 9.064 | -6.060 |
| Long-term debt | 0 | 0 | 239 | 239 | 239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 76 | 12.778 | 23.163 | 26 | 3.537 | 260 | 15 | 16 | 179 | 28.158 | 14.888 | 16.186 | 16.308 |
| Total debt | 76 | 12.778 | 23.401 | 265 | 3.776 | 260 | 15 | 16 | 179 | 28.158 | 14.888 | 16.186 | 16.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 2012 | — | — |
CA Management | Management | 2016 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PA Management | Management | 2010 | — | — |
PK Management | Management | 2010 | — | — |
FB Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LGR Nimtofte Holding ApS | Company | 100.0% | 100.0% | 2016 |
CAN MANAGEMENT ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Knud Vester | Management | 0 companies |
| Carl Aage Nielsen | Management | 0 companies |
| Henrik Koch | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Per Kærsgaard | Management | 0 companies |
| Frans Bredmose Langkjær | Management | 0 companies |
| Lars Hermes Olsen | Board of Directors | 0 companies |
| Allan Freivald | Board of Directors | 0 companies |
| Hans Peter Jessen Bjerrisgaard | Board of Directors | 0 companies |
| Erling Sørensen Lindahl | Board of Directors | 0 companies |
| Niels Peder Opstrup | Board of Directors | 0 companies |
| Torben Ulrich | Board of Directors | 0 companies |