| Revenue | DKK 26K | -150% |
| EBITDA | DKK 26K | +150% |
| Net profit | DKK -105K | +11% |
| Total assets | DKK 1,3M | -9% |
| Equity | DKK -933K | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -320 | 2.328 | 715 | -507 | -611 | -365 | 25 | -244 | 34 | 26 | 11 | 9 | -52 | 26 |
| Staff expenses | -393 | -234 | -520 | -604 | -245 | -206 | -112 | -68 | -66 | -67 | -73 | -56 | -1 | -0 |
| EBITDA | -713 | 2.140 | -405 | -1.111 | -856 | -574 | -87 | -313 | -32 | -41 | -62 | -47 | -53 | 26 |
| Depreciation & amort. | -36 | 23 | -0 | -16 | -66 | -73 | -98 | -98 | -87 | -30 | -22 | -0 | -0 | -0 |
| EBIT | -750 | 2.117 | -405 | -1.127 | -922 | -647 | -185 | -411 | -119 | -72 | -84 | -47 | -53 | 26 |
| Net financials | 74 | 18 | 45 | 26 | -52 | -117 | -166 | -70 | -57 | -63 | -68 | -61 | -102 | -8 |
| Profit before tax | -676 | 2.135 | 240 | -1.101 | -974 | -765 | -351 | -481 | -176 | -135 | -152 | -108 | -155 | 5 |
| Tax | 131 | 234 | 27 | -0 | -0 | -620 | -75 | -103 | -48 | -101 | -29 | -25 | -37 | 110 |
| Net profit | -807 | 1.901 | -388 | -1.101 | -973 | -145 | -276 | -378 | -129 | -34 | -123 | -83 | -118 | -105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 838 | 3.296 | 2.184 | 779 | 685 | 1.675 | 1.295 | 1.263 | 1.189 | 1.288 | 1.293 | 1.357 | 1.412 | 1.287 |
| Equity | -75 | 1.826 | 1.439 | 338 | 447 | 303 | 26 | -342 | -471 | -504 | -628 | -710 | -828 | -933 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 912 | 1.388 | 746 | 441 | 237 | 1.372 | 1.269 | 1.605 | 1.660 | 1.792 | 1.920 | 2.067 | 2.240 | 2.221 |
| Total debt | 912 | 1.388 | 746 | 441 | 237 | 1.372 | 1.269 | 1.605 | 1.660 | 1.792 | 1.920 | 2.067 | 2.240 | 2.221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 1984 | — | — |
CS | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 | |
NOR BUSINESS GRUPPEN HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Kurt Rasmussen | Audit | 0 companies |
| Carl Siegwart Sonnichsen | Audit | 0 companies |
| Eva Lessel | Chairman | 0 companies |
| Marianne Thor | Board of Directors | 0 companies |
| Poul Ejnar Quaade | Board of Directors | 0 companies |
| Jan Christiansen | Board of Directors | 0 companies |
| Lone Ryslev | Chairman | 0 companies |