| Revenue | DKK -297K | -93% |
| EBITDA | DKK -958K | +81% |
| Net profit | DKK -1,2M | -131% |
| Total assets | DKK 2,2M | -17% |
| Equity | DKK -8,6M | -16% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | -531 | -1.067 | -1.321 | -960 | -1.104 | -4.198 | -297 |
| Staff expenses | -0 | -240 | -792 | -1.106 | -615 | -186 | -818 | -661 |
| EBITDA | 203 | -771 | -1.860 | -2.427 | -1.575 | -1.290 | -5.016 | -958 |
| Depreciation & amort. | -5 | -22 | -86 | -136 | -165 | -182 | -195 | -183 |
| EBIT | 198 | -794 | -1.946 | -2.563 | -1.740 | -1.472 | -5.210 | -1.140 |
| Net financials | -36 | -85 | -179 | -1.156 | -1.046 | -530 | 9.117 | -61 |
| Profit before tax | 162 | -878 | -2.125 | -3.720 | -2.786 | -2.003 | 3.907 | -1.201 |
| Tax | 43 | -185 | -0 | 166 | -0 | -0 | -0 | -0 |
| Net profit | 119 | -693 | -2.125 | -3.886 | -2.786 | -2.003 | 3.907 | -1.201 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.729 | 1.614 | 2.581 | 2.341 | 3.954 | 3.592 | 2.674 | 2.217 |
| Equity | 169 | -499 | -2.625 | -6.511 | -9.296 | -11.299 | -7.393 | -8.594 |
| Long-term debt | 0 | 1.036 | 1.038 | 1.122 | 0 | 1.248 | 0 | 0 |
| Short-term debt | 1.541 | 1.077 | 4.169 | 7.730 | 13.251 | 14.892 | 10.067 | 10.811 |
| Total debt | 1.541 | 2.114 | 5.206 | 8.852 | 13.251 | 14.892 | 10.067 | 10.811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Unofficial title | Unofficial title | 2023 | — | — |
JR Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TNC Denmark ApS | Company | 100.0% | 100.0% | 2017 |
AND. INVEST ApS | Company | 20.0% | 20.0% | 2015 |
JBR2014 HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
PACTA SUNT SERVANDA ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Christen Dyhr | Unofficial title | 0 companies |
| Jan Repholtz Behrens | Management | 0 companies |
| Christian Petri | Chairman | 0 companies |
| Torben Andreasen | Board of Directors | 0 companies |