| Revenue | DKK 1,5M | +43% |
| EBITDA | DKK 1,5M | +43% |
| Net profit | DKK -195K | +66% |
| Total assets | DKK 81M | +4% |
| Equity | DKK 18,3M | +6% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -508 | — | 646 | -336 | -102 | 606 | 662 | -47 | 1.304 | 1.039 | 1.484 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -508 | 712 | 646 | -336 | -102 | 606 | 662 | -47 | 1.304 | 1.039 | 1.484 |
| Depreciation & amort. | -1.037 | -2.345 | -2.345 | -1.522 | -1.345 | -1.398 | -1.511 | -1.466 | -1.521 | -1.556 | -1.605 |
| EBIT | -1.545 | -1.632 | -1.699 | -1.858 | -1.448 | -792 | -849 | -1.513 | -217 | -517 | -121 |
| Net financials | -1.045 | -3.540 | 976 | -1.471 | -1.577 | -2.839 | -5.295 | -1.710 | 162 | -665 | -585 |
| Profit before tax | -2.590 | -5.173 | -724 | -3.328 | -3.024 | -3.631 | -6.144 | -3.223 | -54 | -1.182 | -706 |
| Tax | -668 | -646 | -630 | -655 | -1.729 | 628 | -693 | -683 | -298 | -610 | -511 |
| Net profit | -1.922 | -4.526 | -93 | -2.673 | -1.296 | -4.260 | -5.451 | -2.540 | 243 | -572 | -195 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.707 | 48.924 | 45.673 | 50.571 | 58.757 | 57.578 | 80.782 | 76.131 | 78.836 | 77.939 | 80.981 |
| Equity | -922 | -5.448 | -5.542 | -8.215 | -4.488 | -8.881 | -18.353 | 15.382 | 16.578 | 17.354 | 18.329 |
| Long-term debt | 49.217 | 50.107 | 31.148 | 36.662 | 40.841 | 62.334 | 91.315 | 55.447 | 55.940 | 56.119 | 57.449 |
| Short-term debt | 2.757 | 883 | 20.067 | 20.877 | 20.443 | 615 | 3.981 | 1.744 | 1.395 | 210 | 313 |
| Total debt | 51.974 | 50.990 | 51.215 | 57.539 | 61.284 | 62.949 | 95.296 | 57.191 | 57.335 | 56.329 | 57.762 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2013 | — | — |
NH Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NFLF HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Sander Pedersen | Founder | 0 companies |
| Niels Herman Fennet | Management | 0 companies |