| Revenue | DKK 1,8M | +3582% |
| EBITDA | DKK 1,7M | +1536% |
| Net profit | DKK 1,8M | +1191% |
| Total assets | DKK 58K | -92% |
| Equity | DKK 32K | +102% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -107 | 256 | 124 | 92 | 58 | -87 | 144 | -9 | 11 | 49 | 1.811 |
| Staff expenses | -0 | -355 | -209 | -262 | -266 | -217 | -155 | -114 | -146 | -178 | -166 | -131 |
| EBITDA | — | -462 | 47 | -138 | -173 | -158 | -242 | 30 | -155 | -167 | -117 | 1.680 |
| Depreciation & amort. | -0 | -26 | -25 | -31 | -38 | -38 | -38 | -13 | -6 | -0 | -0 | -0 |
| EBIT | — | -489 | 22 | -169 | -211 | -196 | -280 | 18 | -161 | -167 | -117 | 1.680 |
| Net financials | 0 | -41 | -19 | -46 | -58 | -61 | -77 | -84 | -86 | -86 | -94 | -0 |
| Profit before tax | — | -530 | 3 | -216 | -269 | -257 | -357 | -66 | -248 | -253 | -211 | 1.680 |
| Tax | -0 | -127 | 3 | -47 | -59 | -56 | -78 | -15 | -54 | -56 | -46 | -118 |
| Net profit | — | -402 | -0 | -169 | -210 | -201 | -279 | -52 | -193 | -197 | -165 | 1.798 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 703 | 331 | 721 | 916 | 1.079 | 966 | 888 | 1.069 | 972 | 815 | 760 | 58 |
| Equity | 103 | -299 | -299 | -468 | -678 | -880 | -1.158 | -1.210 | -1.403 | -1.601 | -1.766 | 32 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 600 | 630 | 1.019 | 1.382 | 1.758 | 1.846 | 2.046 | 2.278 | 2.375 | 2.415 | 2.526 | 25 |
| Total debt | 600 | 630 | 1.019 | 1.382 | 1.758 | 1.846 | 2.046 | 2.278 | 2.375 | 2.415 | 2.526 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2014 | — | — |
ER Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOE MADSEN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Linda Noe | Management | 0 companies |
| Erling Redtz | Management | 0 companies |