| Revenue | DKK -352K | -173% |
| EBITDA | DKK -352K | -173% |
| Net profit | DKK -124,1M | -1144% |
| Total assets | DKK 54,2M | -35% |
| Equity | DKK -167,1M | -289% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | 1.012 | -8.593 | 2.417 | -6.704 | 5.075 | -27 | 481 | -352 |
| Staff expenses | -0 | -0 | -0 | -3.367 | -3.471 | -4.497 | -0 | -0 | -0 |
| EBITDA | -13 | 1.012 | -8.593 | -4.807 | -10.185 | 578 | -27 | 481 | -352 |
| Depreciation & amort. | -0 | -1.987 | -1.987 | -3.031 | -4.985 | -4.806 | -0 | -0 | -0 |
| EBIT | -13 | -975 | -10.580 | -7.838 | -15.170 | -4.228 | -27 | 481 | -352 |
| Net financials | 0 | -6.833 | -6.927 | -5.225 | -5.986 | -10.957 | 682 | 12.390 | -123.779 |
| Profit before tax | -13 | -7.808 | -17.507 | -13.064 | -21.156 | -15.185 | 655 | 12.871 | -124.131 |
| Tax | 6 | -426 | 437 | 21 | -8.424 | -736 | -0 | 978 | -0 |
| Net profit | -19 | -7.382 | -17.944 | -13.085 | -12.732 | -14.449 | 655 | 11.893 | -124.131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.924 | 82.613 | 97.100 | 207.848 | 294.321 | 348.524 | 89.776 | 83.164 | 54.244 |
| Equity | 61 | -7.368 | -24.104 | -27.905 | -37.907 | -52.292 | -51.637 | -42.987 | -167.118 |
| Long-term debt | 28.807 | 86.743 | 114.798 | 202.257 | 261.817 | 100.000 | 100.000 | 100.000 | 193.710 |
| Short-term debt | 1.056 | 3.239 | 6.405 | 33.404 | 70.255 | 300.567 | 41.413 | 26.151 | 27.652 |
| Total debt | 29.863 | 89.982 | 121.204 | 235.661 | 332.072 | 400.567 | 141.413 | 126.151 | 221.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 2022 | — | — |
CN Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PN INVEST ApS | Company | 100.0% | 100.0% | 2020 |
CNH1 ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Jensen | Management | 0 companies |
| Christian Nors | Management | 0 companies |