| Revenue | DKK 131K | -66% |
| EBITDA | DKK -117K | -276% |
| Net profit | DKK -140K | -556% |
| Total assets | DKK 131K | -54% |
| Equity | DKK -141K | -12860% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 524 | 1.567 | 958 | 386 | 131 |
| Staff expenses | -737 | -1.254 | -1.160 | -319 | -248 |
| EBITDA | -212 | 300 | -202 | 67 | -117 |
| Depreciation & amort. | -61 | -61 | -52 | -30 | -16 |
| EBIT | -273 | 239 | -253 | 36 | -133 |
| Net financials | -3 | -7 | -5 | -5 | -5 |
| Profit before tax | -277 | 232 | -258 | 31 | -138 |
| Tax | -58 | 52 | -1 | 1 | 2 |
| Net profit | -219 | 181 | -257 | 31 | -140 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 480 | 856 | 366 | 284 | 131 |
| Equity | 44 | 225 | -32 | -1 | -141 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 436 | 631 | 397 | 285 | 272 |
| Total debt | 436 | 631 | 397 | 285 | 272 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NC Management | Management | 2011 |
| Former (1) | ||
AB Management | Management | 2011 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2011 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Bang Eskildsen | Management | 0 companies |
| Niels Christian Harbo | Management | 0 companies |
| Torben Greve Himmelstrup | Board of Directors | 0 companies |
| Jesper Lund | Board of Directors | 0 companies |