| Revenue | DKK 119K | +4% |
| EBITDA | DKK -682K | -696% |
| Net profit | DKK -735K | -334% |
| Total assets | DKK 1,7M | -82% |
| Equity | DKK 1,4M | -34% |
| Employees | 2 | — |
| Item | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -372 | 144 | 185 | 314 | 227 | 358 | 211 | 114 | 119 |
| Staff expenses | -231 | -52 | -102 | -50 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -603 | 92 | 83 | -184 | -1.238 | 742 | 211 | 114 | -682 |
| Depreciation & amort. | -23 | -5 | -9 | -4 | -12 | -0 | -50 | -50 | -0 |
| EBIT | -626 | 87 | 75 | -188 | -1.250 | 742 | 161 | 65 | -682 |
| Net financials | -15 | -7 | -55 | -194 | -34 | 424 | 967 | -272 | -103 |
| Profit before tax | -641 | 80 | 20 | -382 | -1.284 | 1.166 | 1.128 | -208 | -786 |
| Tax | -0 | -0 | -0 | -84 | -283 | 258 | 248 | -38 | -50 |
| Net profit | -641 | 80 | 20 | -298 | -1.002 | 908 | 880 | -170 | -735 |
| Item | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 232 | 275 | 10.647 | 10.270 | 9.850 | 9.841 | 9.560 | 9.423 | 1.718 |
| Equity | -640 | -561 | -540 | 92 | -188 | 720 | 2.313 | 2.143 | 1.408 |
| Long-term debt | 0 | 0 | 10.039 | 8.983 | 8.801 | 7.862 | 0 | 6.982 | 0 |
| Short-term debt | 873 | 836 | 1.148 | 1.195 | 1.238 | 1.259 | 7.247 | 297 | 310 |
| Total debt | 873 | 836 | 11.187 | 10.177 | 10.039 | 9.121 | 7.247 | 7.279 | 310 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2020 | — | — |
BR Management | Management | 2022 | — | — |
LN Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zentablo ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 15.0% | 0.0% | 2020 | |
Kumars Holding IVS | Company | 33.3% | 33.3% | 2018 |
| Individual | 15.0% | 0.0% | 2020 | |
BBN-Holding, Vejle ApS | Company | 0.0% | 100.0% | 2021 |
Deyglis Holding IVS | Company | 50.0% | 50.0% | 2017 |
| Individual | 15.0% | 0.0% | 2020 | |
| Individual | 15.0% | 0.0% | 2020 | |
LEO NØRGAARD INVEST ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 15.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Nørgaard | Management | 0 companies |
| Bjarne Rosford Nørgaard | Management | 0 companies |
| Leo Nørgaard | Management | 0 companies |
| Dagny Nørgaard | Board of Directors | 0 companies |