| Revenue | DKK 646K | -16% |
| EBITDA | DKK 274K | -47% |
| Net profit | DKK 209K | +500% |
| Total assets | DKK 3,2M | +3% |
| Equity | DKK -1,1M | +16% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 181 | 415 | 110 | 222 | 859 | 928 | 504 | 766 | 646 |
| Staff expenses | -188 | -226 | -225 | -319 | -734 | -1.307 | -446 | -253 | -373 |
| EBITDA | -68 | 189 | -115 | -98 | 126 | -380 | 58 | 514 | 274 |
| Depreciation & amort. | -0 | -97 | -134 | -120 | -127 | -152 | -166 | -167 | -167 |
| EBIT | -68 | 92 | -249 | -218 | -1 | -532 | -107 | 347 | 107 |
| Net financials | -69 | -38 | -98 | -56 | -49 | -61 | -139 | -338 | 111 |
| Profit before tax | -137 | 54 | -346 | -274 | -50 | -593 | -247 | 9 | 218 |
| Tax | -29 | 14 | -74 | -60 | -10 | -102 | -39 | 61 | 9 |
| Net profit | -108 | 40 | -273 | -214 | -40 | -490 | -208 | -52 | 209 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.150 | 3.118 | 3.133 | 3.015 | 3.269 | 3.449 | 3.347 | 3.091 | 3.169 |
| Equity | -58 | -19 | -292 | -506 | -546 | -1.036 | -1.244 | -1.296 | -1.087 |
| Long-term debt | 1.868 | 2.830 | 3.273 | 3.225 | 2.999 | 2.972 | 2.946 | 2.919 | 2.892 |
| Short-term debt | 341 | 307 | 152 | 296 | 816 | 1.513 | 1.646 | 1.468 | 1.364 |
| Total debt | 2.209 | 3.137 | 3.425 | 3.521 | 3.814 | 4.485 | 4.591 | 4.387 | 4.256 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Founder | Founder | 2015 | — | — |
HJ Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Nørgaard | Founder | 0 companies |
| Hans Jørgen Nørgaard Kirk | Founder | 0 companies |