| Revenue | DKK 391K | -33% |
| EBITDA | DKK -154K | -605% |
| Net profit | DKK -140K | -957% |
| Total assets | DKK 876K | -22% |
| Equity | DKK 378K | -27% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.031 | 887 | 643 | 730 | 455 | 573 | 761 | 784 | 582 | 391 |
| Staff expenses | -827 | -543 | -543 | -550 | -556 | -540 | -487 | -615 | -551 | -545 |
| EBITDA | 203 | 344 | 100 | 180 | -101 | 33 | 274 | 169 | 30 | -154 |
| Depreciation & amort. | -162 | -162 | -162 | -162 | -162 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 41 | 182 | -62 | 18 | -263 | 33 | 274 | 169 | 30 | -154 |
| Net financials | -21 | 13 | -52 | -20 | -6 | -7 | -10 | 31 | -9 | -8 |
| Profit before tax | 62 | 195 | -114 | -3 | -269 | 26 | 264 | 200 | 21 | -161 |
| Tax | 25 | 44 | -24 | -0 | -59 | 6 | 46 | 44 | 5 | -22 |
| Net profit | 37 | 152 | -90 | -2 | -210 | 20 | 218 | 156 | 16 | -140 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.147 | 1.993 | 1.706 | 1.526 | 1.090 | 880 | 1.378 | 1.588 | 1.118 | 876 |
| Equity | 537 | 689 | 599 | 597 | 387 | 407 | 625 | 781 | 517 | 378 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 66 | 66 | 68 |
| Short-term debt | 610 | 1.303 | 1.107 | 929 | 702 | 406 | 754 | 742 | 535 | 431 |
| Total debt | 610 | 1.303 | 1.107 | 929 | 702 | 473 | 754 | 808 | 601 | 498 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2023 | — | — |
KF Management | Management | 2015 | — | — |
PR Management | Management | 2015 | — | — |
ND Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Mats Georg Ferm | Management | 0 companies |
| Krister Fingal | Management | 0 companies |
| Preben Rossel Scheel | Management | 0 companies |
| Nathan Daniel Hogg | Chief Executive Officer | 0 companies |
| Tonny Orloff | Chairman | 0 companies |
| Brian Britton | Board of Directors | 0 companies |
| Todd James Britton | Chairman | 0 companies |
| Per Söderqvist | Board of Directors | 0 companies |
| Steen Grube | Board of Directors | 0 companies |
| Henrik Doverhill | Board of Directors | 0 companies |
| Michael Karlsson | Board of Directors | 0 companies |