| Revenue | DKK 39K | -24% |
| EBITDA | DKK 14K | -47% |
| Net profit | DKK -393K | -192% |
| Total assets | DKK 6,4M | +9% |
| Equity | DKK 114K | -78% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -13 | -9 | -10 | -38 | -50 | -135 | -53 | 52 | 39 |
| Staff expenses | -0 | -0 | -0 | -0 | -37 | -31 | -34 | -50 | -25 | -25 |
| EBITDA | -5 | -13 | -9 | -10 | -75 | -81 | -169 | -103 | 27 | 14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -13 | -9 | -10 | -75 | -81 | -169 | -103 | 27 | 14 |
| Net financials | 0 | 32 | -687 | 9 | -332 | 485 | 275 | 210 | 381 | -435 |
| Profit before tax | -5 | 19 | -696 | -1 | -407 | 404 | 105 | 107 | 408 | -421 |
| Tax | -0 | -0 | -13 | -14 | -34 | -44 | -63 | -50 | -20 | -28 |
| Net profit | -5 | 19 | -684 | 13 | -372 | 448 | 169 | 157 | 428 | -393 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 | 449 | 480 | 1.055 | 2.177 | 2.881 | 4.078 | 4.536 | 5.841 | 6.359 |
| Equity | -4 | -190 | -874 | -861 | -1.233 | -785 | -78 | 79 | 507 | 114 |
| Long-term debt | 0 | 200 | 900 | 900 | 1.150 | 1.000 | 150 | 0 | 1.000 | 2.000 |
| Short-term debt | 7 | 439 | 454 | 1.016 | 2.260 | 2.666 | 4.006 | 4.457 | 4.334 | 4.245 |
| Total debt | 7 | 639 | 1.354 | 1.916 | 3.410 | 3.666 | 4.156 | 4.457 | 5.334 | 6.245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Novo Futura Holding ApS | Company | 90.0% | 90.0% | 2021 |
SNT Invest ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Nygaard Brøgger | Management | 0 companies |
| Susanne Nygaard Brøgger | Chairman | 0 companies |
| Dennis Gill Lyngsø | Board of Directors | 0 companies |
| Jørgen Peter Bæk-Mikkelsen | Board of Directors | 0 companies |
| Michael Nygaard Appel | Board of Directors | 0 companies |