| Revenue | DKK 849K | +2124% |
| EBITDA | DKK 79K | +113% |
| Net profit | DKK -46K | +90% |
| Total assets | DKK 5,2M | -10% |
| Equity | DKK 4,3M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.141 | 1.800 | 1.252 | 1.445 | 1.792 | 1.091 | 931 | 770 | 769 | 558 | 38 | 849 |
| Staff expenses | -2.473 | -1.920 | -1.597 | -1.583 | -1.040 | -1.105 | -1.051 | -872 | -288 | -783 | -637 | -771 |
| EBITDA | -332 | -121 | -345 | -138 | 752 | -13 | -120 | -102 | 482 | -225 | -599 | 79 |
| Depreciation & amort. | -98 | -85 | -82 | -84 | -81 | -90 | -69 | -17 | -0 | -36 | -120 | -0 |
| EBIT | -430 | -206 | -428 | -221 | 671 | -103 | -189 | -119 | 482 | -261 | -719 | 79 |
| Net financials | -125 | -81 | -142 | -67 | 162 | -40 | 117 | 21 | -38 | 89 | 91 | -33 |
| Profit before tax | -555 | -286 | -570 | -289 | 832 | -143 | -73 | -98 | 444 | -173 | -628 | 46 |
| Tax | -138 | -44 | -118 | -71 | 170 | -40 | -5 | -52 | 99 | -37 | -154 | 92 |
| Net profit | -418 | -242 | -451 | -218 | 663 | -103 | -68 | -46 | 344 | -136 | -474 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.882 | 8.202 | 12.193 | 8.986 | 7.037 | 5.924 | 5.550 | 4.925 | 5.968 | 5.643 | 5.795 | 5.206 |
| Equity | 6.108 | 5.865 | 5.414 | 5.196 | 5.859 | 4.755 | 4.687 | 4.641 | 4.986 | 4.850 | 4.376 | 4.330 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.775 | 2.337 | 6.779 | 3.789 | 1.179 | 1.169 | 862 | 284 | 982 | 792 | 1.419 | 876 |
| Total debt | 2.775 | 2.337 | 6.779 | 3.789 | 1.179 | 1.169 | 862 | 284 | 982 | 792 | 1.419 | 876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Unofficial title | Unofficial title | 1976 | — | — |
| Audit | 1976 | — | — | |
CR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B.I.HOLDING ApS | Company | 33.3% | 33.3% | 2006 |
NO FRONTIER ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Hedeager Matthiesen | Unofficial title | 0 companies |
| Gert Torben Nørregaard Gjerløff | Audit | 0 companies |
| Christian Ritter | Chief Executive Officer | 0 companies |
| Palle Fløe Nielsen | Board of Directors | 0 companies |
| Ole Jørgen Phister Ritter | Chairman | 0 companies |
| Bent Isaksen | Board of Directors | 0 companies |
| Peter Ciaran Luke | Board of Directors | 0 companies |