| Revenue | DKK 11K | -160% |
| EBITDA | DKK 11K | +160% |
| Net profit | DKK -513K | -225% |
| Total assets | DKK 8,7M | -10% |
| Equity | DKK 239K | -68% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 533 | 544 | 277 | 510 | 852 | 1.006 | -148 | -26 | -30 | -18 | 11 |
| Staff expenses | -42 | -534 | -582 | -883 | -525 | -562 | -375 | -0 | -0 | -0 | -0 |
| EBITDA | 465 | 9 | -305 | -381 | 317 | 444 | -523 | -26 | -30 | -18 | 11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 465 | 9 | -305 | -381 | 317 | 444 | -523 | -26 | -30 | -18 | 11 |
| Net financials | 0 | -3 | -3 | -2 | 2 | 15 | 13 | 16 | 14 | -140 | -524 |
| Profit before tax | 465 | 6 | -308 | -383 | 319 | 459 | -510 | -10 | -16 | -158 | -513 |
| Tax | 116 | 27 | -26 | -126 | 71 | 101 | -0 | -0 | -0 | 0 | -0 |
| Net profit | 349 | -20 | -282 | -257 | 248 | 358 | -510 | -10 | -16 | -158 | -513 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 607 | 571 | 251 | 955 | 1.319 | 1.670 | 973 | 942 | 926 | 9.713 | 8.732 |
| Equity | 399 | 378 | 97 | 840 | 1.088 | 1.446 | 936 | 926 | 910 | 752 | 239 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.945 | 8.492 |
| Short-term debt | 208 | 193 | 154 | 115 | 232 | 224 | 37 | 17 | 16 | 16 | 1 |
| Total debt | 208 | 193 | 154 | 115 | 232 | 224 | 37 | 17 | 16 | 8.961 | 8.493 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2014 | — | — |
RN Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Doughnut Capital ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Felicia Nørgaard | Management | 0 companies |
| Rasmus Nørgaard | Management | 0 companies |