| Revenue | DKK 67K | -177% |
| EBITDA | DKK -162K | +46% |
| Net profit | DKK 68K | +492% |
| Total assets | DKK 2,2M | +26% |
| Equity | DKK 1,5M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 704 | -266 | -45 | 187 | 229 | 67 | -10 | 125 | -92 | 1.848 | -206 | -87 | 67 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -272 | -202 | -212 | -229 |
| EBITDA | 704 | -266 | -45 | 15 | 50 | 67 | -10 | 125 | -92 | 1.576 | -409 | -300 | -162 |
| Depreciation & amort. | -4 | -26 | -8 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 700 | -292 | -53 | 13 | 50 | 67 | -10 | 125 | -92 | 1.576 | -409 | -300 | -162 |
| Net financials | -39 | 48 | -18 | 12 | -84 | -15 | -13 | 117 | 975 | 1.520 | -1.340 | 282 | 228 |
| Profit before tax | 661 | -244 | -71 | 26 | -34 | 52 | -24 | 242 | 883 | 3.096 | -1.748 | -17 | 66 |
| Tax | 174 | 223 | -229 | -0 | -0 | -0 | 1 | 26 | -0 | 340 | -0 | -0 | -3 |
| Net profit | 487 | -467 | 157 | 26 | -34 | 52 | -25 | 216 | 883 | 2.756 | -1.748 | -17 | 68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 130 | 25 | 24 | 25 | 63 | 31 | 12 | 577 | 1.199 | 4.403 | 2.211 | 1.773 | 2.235 |
| Equity | -122 | -589 | -432 | -406 | -440 | -389 | -414 | 306 | 1.028 | 3.671 | 1.523 | 1.387 | 1.456 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 252 | 614 | 456 | 431 | 504 | 420 | 426 | 271 | 171 | 732 | 688 | 386 | 779 |
| Total debt | 252 | 614 | 456 | 431 | 504 | 420 | 426 | 271 | 171 | 732 | 688 | 386 | 779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Audit | Audit | 2001 | — | — |
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Strøm | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |