| Revenue | DKK -18K | +8% |
| EBITDA | DKK -22K | +64% |
| Net profit | DKK -146K | -12% |
| Total assets | DKK 578K | -13% |
| Equity | DKK -1,3M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -3 | -14 | -19 | 148 | 25 | -17 | -59 | -18 | -140 | -18 | -18 | -17 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -113 | -13 | -57 | -36 | -44 | -36 | -44 | -4 |
| EBITDA | -22 | -1 | -11 | -19 | 148 | 25 | -131 | -72 | -75 | -176 | -63 | -54 | -61 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -28 | -34 | -34 | -34 | -34 | -6 | -0 | -0 |
| EBIT | -22 | -1 | -11 | -19 | 148 | 25 | -160 | -106 | -109 | -210 | -97 | -60 | -61 | -22 |
| Net financials | -5 | -5 | -4 | -3 | -2 | -4 | -14 | -17 | -23 | -52 | -185 | -318 | -69 | -124 |
| Profit before tax | -14 | -6 | -15 | -22 | 146 | 21 | -173 | -122 | -132 | -262 | -281 | -378 | -130 | -146 |
| Tax | 7 | 1 | 1 | -1 | 32 | 5 | 15 | -0 | -2 | -0 | -1 | -0 | -0 | 0 |
| Net profit | -20 | -7 | -16 | -20 | 114 | 16 | -188 | -122 | -130 | -262 | -281 | -378 | -130 | -146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 443 | 502 | 464 | 530 | 310 | 328 | 422 | 456 | 312 | 1.276 | 1.048 | 720 | 667 | 578 |
| Equity | 211 | 204 | 187 | 167 | 281 | 297 | 109 | -13 | -143 | -405 | -685 | -1.063 | -1.194 | -1.340 |
| Long-term debt | 84 | 168 | 252 | 0 | 0 | 0 | 109 | 88 | 68 | 1.649 | 1.689 | 1.729 | 1.784 | 1.849 |
| Short-term debt | 148 | 130 | 24 | 363 | 29 | 31 | 201 | 378 | 386 | 31 | 45 | 54 | 77 | 68 |
| Total debt | 232 | 298 | 276 | 363 | 29 | 31 | 309 | 466 | 454 | 1.680 | 1.734 | 1.783 | 1.861 | 1.917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2000 | — | — |
LS Unofficial title | Unofficial title | 2008 | — | — |
BM Audit | Audit | 2000 | — | — |
LK Founder | Founder | 2000 | — | — |
JB Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Schiønning Andersen | Founder | 0 companies |
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |
| Bengt Møller | Audit | 0 companies |
| Lilli Kebel | Founder | 0 companies |
| Jesper Bøegh | Founder | 0 companies |