| Revenue | DKK -7K | -223% |
| EBITDA | DKK -7K | -223% |
| Net profit | DKK -50K | -33% |
| Total assets | DKK 47K | -53% |
| Equity | DKK -253K | -25% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -10 | 104 | 96 | -11 | 6 | -7 |
| Staff expenses | -44 | -111 | -38 | -0 | -0 | -0 |
| EBITDA | -54 | -7 | 58 | -11 | 6 | -7 |
| Depreciation & amort. | -57 | -43 | -43 | -43 | -43 | -43 |
| EBIT | -111 | -50 | 15 | -53 | -37 | -50 |
| Net financials | -3 | -3 | -3 | -2 | -0 | 0 |
| Profit before tax | -115 | -53 | 12 | -55 | -37 | -50 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -115 | -53 | 12 | -55 | -37 | -50 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 288 | 296 | 197 | 144 | 100 | 47 |
| Equity | -65 | -118 | -106 | -166 | -203 | -253 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 353 | 414 | 303 | 310 | 303 | 300 |
| Total debt | 353 | 414 | 303 | 310 | 303 | 300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NO Management | Management | 2018 | — | — |
NR Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDERIKSEN BAY HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
Niels Høegmark Holding ApS | Company | 33.3% | 33.3% | 2021 |
| Individual | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ole Hudtloff Høegmark | Management | 0 companies |
| Niels Reinau Harrestrup | Management | 0 companies |
| Mikkel Frederiksen Bay | Chairman | 0 companies |