| Revenue | DKK -151K | -50% |
| EBITDA | DKK -819K | -73% |
| Net profit | DKK -1,1M | -55% |
| Total assets | DKK 856K | -13% |
| Equity | DKK -1,6M | -471% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Revenue | 62 | 138 | -303 | -151 |
| Staff expenses | -537 | -0 | -170 | -668 |
| EBITDA | 0 | -24 | -473 | -819 |
| Depreciation & amort. | -0 | -0 | -79 | -79 |
| EBIT | 0 | -24 | -552 | -897 |
| Net financials | -0 | -0 | -0 | -239 |
| Profit before tax | -0 | -24 | -733 | -1.136 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -0 | -24 | -733 | -1.136 |
| Item | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|
| Total assets | 1.038 | 689 | 988 | 856 |
| Equity | 80 | 56 | 433 | -1.604 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 958 | 633 | 556 | 2.460 |
| Total debt | 958 | 633 | 556 | 2.460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2015 | |
CLCS HOLDING ApS | Company | 90.0% | 90.0% | 2015 |
FURESØEN HOLDING A/S | Company | 10.0% | 10.0% | 2015 |
TEAM FG INVEST ApS | Company | 10.0% | 10.0% | 2015 |
NOSCA A/S | Company | 10.0% | 10.0% | 2015 |
PEDER & VITTA LYSGAARD HOLDING A/S | Company | 10.0% | 10.0% | 2015 |
| Individual | 100.0% | 100.0% | 2013 | |
SMK ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Thestrup | Management | 0 companies |
| Steen Mørkøv Kristiansen | Chairman | 0 companies |
| Claus Finderup Grove | Board of Directors | 0 companies |
| Lars Mørkøv Harding Kristiansen | Board of Directors | 0 companies |
| Torben Winther | Chairman | 0 companies |
| Frederik Poul Johannes Anker Heegaard | Board of Directors | 0 companies |