| Revenue | DKK -274K | +102% |
| EBITDA | DKK -724K | -24% |
| Net profit | DKK 5,7M | +610% |
| Total assets | DKK 69,5M | +12% |
| Equity | DKK 59,1M | +11% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -374 | -402 | -418 | -354 | -608 | -671 | -717 | -397 | -150 | -136 | -274 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -450 | -450 | -450 | -450 |
| EBITDA | -374 | -402 | -418 | -354 | -608 | -671 | -717 | -847 | -600 | -586 | -724 |
| Depreciation & amort. | -0 | -56 | -56 | -56 | -1.307 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -374 | -458 | -473 | -410 | -1.915 | -671 | -717 | -847 | -600 | -586 | -724 |
| Net financials | 3.760 | 6.816 | 4.076 | 4.122 | -6.428 | 8.836 | 5.392 | 4.838 | -7.355 | -527 | 6.396 |
| Profit before tax | 3.386 | 6.359 | 3.603 | 3.712 | -8.343 | 8.166 | 4.675 | 3.991 | -7.955 | -1.113 | 5.671 |
| Tax | 846 | 1.521 | 797 | 826 | 66 | 183 | 1.080 | 738 | -0 | -0 | -0 |
| Net profit | 2.540 | 4.838 | 2.806 | 2.886 | -8.409 | 7.983 | 3.596 | 3.253 | -7.955 | -1.113 | 5.671 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.685 | 75.656 | 76.486 | 77.338 | 67.275 | 72.881 | 85.285 | 71.143 | 63.792 | 62.131 | 69.460 |
| Equity | 48.623 | 75.564 | 76.370 | 77.256 | 66.847 | 72.830 | 74.426 | 65.479 | 54.524 | 53.411 | 59.082 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 63 | 91 | 116 | 82 | 427 | 51 | 10.859 | 5.665 | 9.269 | 8.721 | 10.378 |
| Total debt | 63 | 91 | 116 | 82 | 427 | 51 | 10.859 | 5.665 | 9.269 | 8.721 | 10.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2018 | — | — |
PF Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dorbu Holding ApS | Company | 50.0% | 50.0% | 2015 |
Kitho Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Busted | Management | 0 companies |
| Poul Flemming Nielsen | Management | 0 companies |
| Kirsten Grandjean-Thomsen | Board of Directors | 0 companies |
| Dorte Busted | Chairman | 0 companies |