| Revenue | DKK -1,4M | -207% |
| EBITDA | DKK -2,1M | -84% |
| Net profit | DKK -2,9M | -59% |
| Total assets | DKK 16,6M | -28% |
| Equity | DKK -1,2M | -165% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | 145 | — | — | 4.679 | 930 | 2.315 | 3.000 | 2.777 | 1.797 | 1.404 | 524 | 1.311 | -1.403 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.169 | -1.556 | -599 | -1.144 | -922 | -1.033 | -910 | -886 | -793 | -392 |
| EBITDA | -5.309 | -13.611 | 0 | 0 | 2.736 | -29.880 | 9.867 | -967 | 3.287 | 872 | 1.900 | -263 | -1.124 | -2.066 |
| Depreciation & amort. | -0 | -15 | -0 | -0 | -15 | -15 | -7 | -7 | -14 | -14 | -14 | -0 | -0 | -0 |
| EBIT | -5.309 | -13.626 | 0 | 0 | 2.721 | -29.895 | 9.860 | -974 | 3.273 | 858 | 1.886 | -263 | -1.124 | -2.066 |
| Net financials | -5.374 | -14.981 | 0 | 0 | -3.368 | -2.819 | 2.467 | 1.470 | -623 | -1.475 | -721 | -574 | -793 | -1.121 |
| Profit before tax | -5.088 | -12.443 | 0 | 0 | -244 | -32.714 | 12.328 | 496 | 2.650 | -616 | 1.165 | -836 | -1.917 | -3.187 |
| Tax | -1.274 | -3.112 | -0 | -0 | -515 | -4.885 | -0 | -0 | 842 | -222 | 130 | -412 | -60 | -241 |
| Net profit | -3.814 | -9.331 | 0 | 0 | 271 | -27.829 | 12.328 | 496 | 1.808 | -394 | 1.035 | -424 | -1.856 | -2.946 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.580 | 72.052 | 0 | 0 | 0 | 79.080 | 86.444 | 46.678 | 38.916 | 34.831 | 29.861 | 24.363 | 22.932 | 16.609 |
| Equity | 3.894 | 12.876 | 0 | 0 | 0 | -11.208 | 1.120 | 1.616 | 3.424 | 3.030 | 4.065 | 3.641 | 1.784 | -1.161 |
| Long-term debt | -27.924 | -53.255 | 0 | 0 | 0 | 81.611 | 79.227 | 38.618 | 57.138 | 51.029 | 20.563 | 16.215 | 15.747 | 14.104 |
| Short-term debt | -488 | -1.535 | 0 | 0 | 0 | 8.678 | 6.097 | 6.444 | 4.485 | 4.609 | 4.519 | 4.205 | 5.159 | 3.666 |
| Total debt | -28.412 | -54.791 | 0 | 0 | 0 | 90.288 | 85.324 | 45.062 | 61.624 | 55.639 | 25.083 | 20.421 | 20.906 | 17.770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Unofficial title | Unofficial title | 2025 | — | — |
KS Unofficial title | Unofficial title | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
ASN TRADING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Nygaard | Unofficial title | 0 companies |
| Kasper Stjernegaard Larsen | Unofficial title | 0 companies |
| Flemming Asbjørn Nielsen | Chairman | 0 companies |