| Revenue | DKK 324K | -71% |
| EBITDA | DKK 324K | -71% |
| Net profit | DKK -116K | -117% |
| Total assets | DKK 5,4M | -4% |
| Equity | DKK 2,2M | -5% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 125 | 1.020 | 1.018 | 773 | 1.468 | 1.306 | 125 | 285 | -91 | 214 | 1.101 | 324 |
| Staff expenses | -1.268 | -1.533 | -1.180 | -966 | -1.766 | -1.797 | -21 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.143 | -513 | -162 | -193 | -298 | -491 | 104 | 285 | -91 | 214 | 1.101 | 324 |
| Depreciation & amort. | -340 | -340 | -340 | -344 | -362 | -301 | -325 | -315 | -246 | -231 | -207 | -207 |
| EBIT | -1.483 | -853 | -501 | -538 | -660 | -793 | -222 | -30 | -337 | -18 | 894 | 117 |
| Net financials | -278 | -278 | -263 | -274 | -251 | -259 | -186 | -174 | -170 | -181 | -229 | -233 |
| Profit before tax | -1.760 | -1.131 | -764 | -811 | -911 | -1.051 | -408 | -204 | -507 | -198 | 665 | -116 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.760 | -1.131 | -764 | -811 | -911 | -1.051 | -408 | -204 | -507 | -198 | 665 | -116 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.284 | 7.934 | 7.680 | 7.285 | 7.029 | 6.893 | 6.618 | 6.399 | 5.979 | 5.710 | 5.595 | 5.383 |
| Equity | -1.680 | -811 | -1.576 | 113 | 2.062 | 1.010 | 603 | 399 | -108 | 1.694 | 2.359 | 2.243 |
| Long-term debt | 3.218 | 3.176 | 3.135 | 3.761 | 3.707 | 3.648 | 3.548 | 3.501 | 3.396 | 3.338 | 2.505 | 2.469 |
| Short-term debt | 7.746 | 5.569 | 6.120 | 3.412 | 1.260 | 2.235 | 2.467 | 2.500 | 2.692 | 678 | 732 | 671 |
| Total debt | 10.964 | 8.745 | 9.255 | 7.172 | 4.967 | 5.883 | 6.015 | 6.001 | 6.087 | 4.016 | 3.237 | 3.140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Founder | Founder | 2012 | — | — |
FH Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 90.0% | 90.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Nicolaj Pedersen | Founder | 0 companies |
| Folmer Hjorth Kristensen | Management | 0 companies |
| Jonas Daniel Nielsen | Board of Directors | 0 companies |
| Randi Natvig | Board of Directors | 0 companies |
| Heidi Strøm | Board of Directors | 0 companies |
| Karin Susanne Lund Larsen | Board of Directors | 0 companies |
| Trygve Natvig | Chairman | 0 companies |