| Revenue | DKK 1,6M | -2% |
| EBITDA | DKK 189K | +30% |
| Net profit | DKK 124K | +32% |
| Total assets | DKK 1,1M | +0% |
| Equity | DKK 525K | +14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.397 | 1.913 | 1.756 | — | 1.834 | 1.719 | 1.681 | 1.293 | 1.880 | 1.649 | 1.609 |
| Staff expenses | -2.780 | -1.675 | -1.734 | -1.531 | -1.678 | -1.509 | -1.567 | -1.630 | -1.499 | -1.504 | -1.420 |
| EBITDA | 1.092 | 238 | 22 | -57 | 156 | 210 | 115 | -338 | 381 | 145 | 189 |
| Depreciation & amort. | -237 | 87 | -61 | -41 | -25 | -0 | -2 | -27 | -27 | -27 | -27 |
| EBIT | 854 | 151 | -39 | -98 | 131 | 210 | 112 | -365 | 354 | 118 | 162 |
| Net financials | -287 | -36 | -15 | -58 | -42 | -9 | -1 | -1 | -3 | -4 | -2 |
| Profit before tax | 568 | 115 | -54 | -156 | 88 | 201 | 111 | -366 | 352 | 114 | 160 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 20 | 36 |
| Net profit | 568 | 115 | -54 | -156 | 88 | 201 | 111 | -366 | 352 | 94 | 124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.535 | 1.204 | 1.195 | 743 | 847 | 874 | 959 | 620 | 1.409 | 1.085 | 1.089 |
| Equity | 114 | 229 | 176 | 20 | 108 | 310 | 421 | 55 | 406 | 461 | 525 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.421 | 974 | 1.020 | 723 | 739 | 565 | 538 | 565 | 1.002 | 624 | 564 |
| Total debt | 2.421 | 974 | 1.020 | 723 | 739 | 565 | 538 | 565 | 1.002 | 624 | 564 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Management | Management | 2017 | — | — |
Rr | Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2016 | |
N.F.A. HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Frejvald Andersen | Management | 0 companies |
| Reg. revisor Kaj Christensen | Audit | 0 companies |