| Revenue | DKK -46K | +315% |
| EBITDA | DKK -46K | -315% |
| Net profit | DKK 241K | -2% |
| Total assets | DKK 9M | +3% |
| Equity | DKK -589K | +29% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 180 | 244 | 283 | 346 | 267 | 288 | 177 | 94 | -100 | -11 | -46 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 180 | 244 | 283 | 346 | 267 | 288 | 177 | -1.556 | -100 | -11 | -46 |
| Depreciation & amort. | -0 | -0 | -0 | -54 | -54 | -54 | -70 | -16 | -16 | -16 | -16 |
| EBIT | 180 | 244 | 283 | 292 | 213 | 234 | 107 | -1.572 | -116 | -27 | -62 |
| Net financials | -224 | -238 | -249 | -265 | -246 | -258 | 215 | 55 | 214 | 259 | 298 |
| Profit before tax | -44 | 6 | 34 | 27 | -33 | -24 | 321 | -1.517 | 98 | 232 | 237 |
| Tax | -10 | 1 | 7 | 6 | -7 | -5 | 6 | -16 | -25 | -13 | -4 |
| Net profit | -34 | 5 | 26 | 21 | -25 | -19 | 316 | -1.501 | 122 | 245 | 241 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.478 | 10.470 | 10.727 | 10.826 | 11.014 | 12.929 | 13.424 | 11.934 | 7.936 | 8.744 | 8.989 |
| Equity | 46 | 51 | 77 | 99 | 73 | 54 | 304 | -1.197 | -1.074 | -829 | -589 |
| Long-term debt | 5.000 | 9.000 | 9.000 | 9.000 | 9.000 | 9.000 | 9.000 | 9.000 | 9.000 | 9.000 | 9.000 |
| Short-term debt | 428 | 1.410 | 1.625 | 1.709 | 1.931 | 3.872 | 4.120 | 4.131 | 10 | 573 | 578 |
| Total debt | 5.428 | 10.410 | 10.625 | 10.709 | 10.931 | 12.872 | 13.120 | 13.131 | 9.010 | 9.573 | 9.578 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NTI Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Nielsen | Management | 0 companies |