| Revenue | DKK 187K | -86% |
| EBITDA | DKK -725K | -2628% |
| Net profit | DKK -722K | -728% |
| Total assets | DKK 1,4M | -54% |
| Equity | DKK -109K | -118% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 94 | 400 | 696 | 861 | 913 | 834 | 611 | 1.398 | 1.668 | 1.319 | 187 |
| Staff expenses | -460 | -342 | -553 | -629 | -629 | -788 | -830 | -685 | -969 | -1.345 | -913 |
| EBITDA | -366 | 58 | 143 | 232 | 208 | 46 | -219 | 713 | 699 | -27 | -725 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -30 | -72 | -72 | -72 | -72 | -42 | -146 |
| EBIT | -366 | 58 | 143 | 232 | 178 | -26 | -291 | 640 | 627 | -69 | -871 |
| Net financials | -23 | -41 | -42 | -34 | -43 | -55 | -55 | -62 | -37 | -56 | -54 |
| Profit before tax | -389 | 17 | 101 | 198 | 135 | -82 | -346 | 578 | 590 | -124 | -925 |
| Tax | -97 | 4 | 25 | 47 | 30 | -18 | -76 | 128 | 140 | -37 | -203 |
| Net profit | -291 | 12 | 76 | 152 | 105 | -64 | -270 | 450 | 451 | -87 | -722 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 184 | 81 | 1.023 | 900 | 1.373 | 1.948 | 1.696 | 2.436 | 3.504 | 3.157 | 1.449 |
| Equity | — | -199 | -123 | 28 | 134 | 70 | -200 | 250 | 701 | 614 | -109 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 826 | 910 | 1.146 | 871 | 1.226 | 1.866 | 1.889 | 2.186 | 2.803 | 2.544 | 1.559 |
| Total debt | 826 | 910 | 1.146 | 871 | 1.226 | 1.866 | 1.889 | 2.186 | 2.803 | 2.544 | 1.559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SieMar A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nannestad | Management | 0 companies |