| Revenue | DKK 115K | -86% |
| EBITDA | DKK -143K | +34% |
| Net profit | DKK -5K | -14% |
| Total assets | DKK 504K | -1% |
| Equity | DKK 128K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 729 | 794 | 640 | 594 | 452 | 148 | 378 | 402 | 320 | 509 | 704 | 799 | 115 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -259 |
| EBITDA | 76 | 213 | 251 | 32 | -38 | -204 | -17 | -11 | -14 | 16 | -17 | -219 | -143 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 76 | 213 | 251 | 32 | -38 | -204 | -17 | -11 | -14 | 16 | -17 | -219 | -143 |
| Net financials | -17 | 9 | -172 | -143 | -121 | -94 | -111 | -0 | -8 | 35 | 33 | 168 | 144 |
| Profit before tax | 59 | 222 | 78 | -111 | -158 | -298 | -129 | -11 | -21 | 51 | 16 | -51 | 0 |
| Tax | 16 | 58 | 70 | 18 | 13 | -5 | 13 | -0 | -43 | -0 | -3 | -47 | 5 |
| Net profit | 42 | 164 | 8 | -129 | -171 | -292 | -141 | -11 | 22 | 51 | 19 | -4 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 973 | 1.197 | 1.239 | 889 | 421 | 199 | 264 | 356 | 423 | 346 | 430 | 509 | 504 |
| Equity | 494 | 657 | 666 | 437 | 266 | -27 | -168 | 46 | 68 | 118 | 137 | 132 | 128 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 418 | 494 | 545 | 440 | 150 | 226 | 432 | 310 | 356 | 228 | 293 | 377 | 377 |
| Total debt | 418 | 494 | 545 | 440 | 150 | 226 | 432 | 310 | 356 | 228 | 293 | 377 | 377 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Kallehave Larsen | Board of Directors | 0 companies |
| Marianne Sofja Filine Thuesen | Chairman | 0 companies |
| Erik Aulkær Andersen | Board of Directors | 0 companies |
| Johan Mikhael Saxtorph | Board of Directors | 0 companies |