| Revenue | DKK -1,1M | +110% |
| EBITDA | DKK -1,5M | -11% |
| Net profit | DKK -2,5M | -43% |
| Total assets | DKK 21,1M | +5% |
| Equity | DKK 19,9M | +626% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -120 | -70 | -227 | 108 | -919 | -1.157 | 1.378 | 4.173 | 3.123 | -194 | -922 | -535 | -1.121 |
| Staff expenses | -0 | -305 | -377 | -607 | -598 | -3.039 | -5.104 | -5.183 | -5.041 | -3.085 | -1.406 | -851 | -421 |
| EBITDA | -120 | -375 | -604 | -499 | -1.517 | -4.196 | -3.726 | -1.009 | -1.919 | -3.279 | -2.488 | -1.385 | -1.543 |
| Depreciation & amort. | -7 | -188 | -243 | -240 | -240 | -1.304 | -1.423 | -1.428 | -1.506 | -1.353 | -8.838 | -1 | -7 |
| EBIT | -127 | -563 | -847 | -739 | -1.757 | -5.501 | -5.149 | -2.438 | -3.424 | -4.633 | -11.326 | -1.386 | -1.550 |
| Net financials | -49 | -169 | -161 | -223 | -303 | -740 | -610 | -530 | -110 | -166 | -65 | -826 | -767 |
| Profit before tax | -176 | -732 | -1.008 | -962 | -2.060 | -6.241 | -5.758 | -2.968 | -3.534 | -4.798 | -11.391 | -2.212 | -2.318 |
| Tax | -44 | -186 | -258 | -230 | -454 | -1.374 | -1.267 | -652 | -776 | -1.055 | -2.506 | -487 | 144 |
| Net profit | -131 | -546 | -751 | -732 | -1.606 | -4.867 | -4.492 | -2.316 | -2.758 | -3.744 | -8.885 | -1.725 | -2.462 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.104 | 3.858 | 5.079 | 9.971 | 13.920 | 18.671 | 17.910 | 19.590 | 20.490 | 21.852 | 18.347 | 20.015 | 21.067 |
| Equity | 343 | 597 | 646 | -86 | -1.692 | -6.558 | 3.950 | 15.634 | 13.099 | 9.355 | 4.470 | 2.745 | 19.929 |
| Long-term debt | 0 | 0 | 0 | 114 | 0 | 77 | 718 | 830 | 843 | 579 | 585 | 494 | 400 |
| Short-term debt | 3.737 | 3.205 | 4.335 | 9.943 | 15.491 | 24.740 | 13.960 | 3.890 | 7.275 | 11.918 | 13.291 | 16.777 | 738 |
| Total debt | 3.737 | 3.205 | 4.335 | 9.943 | 15.491 | 24.740 | 13.960 | 3.890 | 7.275 | 12.497 | 13.877 | 17.270 | 1.138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Management | Management | 2011 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Naturfrisk Group A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Rømer | Management | 0 companies |
| Tørk Eskild Furhauge | Chief Executive Officer | 0 companies |