| Revenue | DKK 2,3M | +119% |
| EBITDA | DKK 532K | +165% |
| Net profit | DKK 205K | +121% |
| Total assets | DKK 6,7M | +1% |
| Equity | DKK -308K | +40% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.927 | 2.660 | 3.516 | 976 | 1.034 | 2.265 |
| Staff expenses | -2.750 | -2.439 | -2.631 | -2.177 | -1.852 | -1.732 |
| EBITDA | -823 | 221 | 885 | -1.200 | -818 | 532 |
| Depreciation & amort. | -26 | -26 | -45 | -47 | -50 | -48 |
| EBIT | -849 | 196 | 840 | -1.247 | -869 | 485 |
| Net financials | -187 | -151 | -139 | -252 | -89 | -280 |
| Profit before tax | -1.036 | 45 | 701 | -1.500 | -958 | 205 |
| Tax | 699 | -0 | -0 | 500 | -0 | -0 |
| Net profit | -1.735 | 45 | 701 | -2.000 | -958 | 205 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 9.337 | 8.690 | 8.990 | 8.182 | 6.665 | 6.724 |
| Equity | 1.699 | 1.744 | 2.445 | 445 | -513 | -308 |
| Long-term debt | 3.999 | 3.752 | 3.505 | 3.334 | 3.869 | 3.967 |
| Short-term debt | 3.640 | 3.194 | 3.040 | 4.403 | 3.310 | 3.065 |
| Total debt | 7.639 | 6.946 | 6.546 | 7.737 | 7.178 | 7.032 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Audit | Audit | 1977 | — | — |
KN Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KN HOLDING 2010 ApS | Company | 10.0% | 10.0% | 2010 |
CN HOLDING 2010 ApS | Company | 10.0% | 10.0% | 2010 |
BN HOLDING 2010 ApS | Company | 66.7% | 66.7% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Lyngvig | Audit | 0 companies |
| Kristian Noer | Management | 0 companies |
| Bent Noer | Chairman | 0 companies |
| Lis Merete Gøbel Noer | Board of Directors | 0 companies |
| Christina Noer | Board of Directors | 0 companies |