| Revenue | DKK -12K | -57% |
| EBITDA | DKK -12K | +57% |
| Net profit | DKK -25K | +34% |
| Total assets | DKK 845K | -2% |
| Equity | DKK 35K | -41% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -193 | -87 | 122 | -59 | 1 | — | 36 | 20 | 22 | 13 | -14 | -28 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -193 | -87 | 122 | -59 | 1 | 0 | 36 | 20 | 22 | 13 | -14 | -28 | -12 |
| Depreciation & amort. | -33 | -33 | -33 | -372 | -20 | -20 | -20 | -0 | -0 | -20 | -20 | -20 | -20 |
| EBIT | -227 | -120 | 89 | -430 | -19 | -20 | 16 | 20 | 22 | -6 | -33 | -48 | -32 |
| Net financials | -88 | -91 | -84 | -145 | -143 | 0 | -68 | 0 | 358 | -4 | 0 | 0 | 0 |
| Profit before tax | -315 | -211 | 6 | -576 | -162 | -20 | -51 | 20 | 380 | -10 | -33 | -48 | -32 |
| Tax | -43 | -8 | -46 | 26 | -57 | -0 | -0 | -0 | -0 | 13 | -5 | -10 | -7 |
| Net profit | -271 | -203 | 51 | -602 | -105 | -20 | -51 | 20 | 380 | -23 | -28 | -37 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.359 | 2.414 | 2.634 | 2.013 | 1.339 | 1.319 | 1.398 | 1.476 | 918 | 882 | 874 | 860 | 845 |
| Equity | -606 | 491 | 542 | -60 | -165 | -184 | -251 | -231 | 149 | 126 | 97 | 60 | 35 |
| Long-term debt | 1.008 | 536 | 490 | 461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.957 | 1.388 | 1.602 | 1.612 | 1.504 | 1.504 | 1.649 | 1.707 | 769 | 756 | 777 | 800 | 809 |
| Total debt | 2.965 | 1.923 | 2.092 | 2.073 | 1.504 | 1.504 | 1.649 | 1.707 | 769 | 756 | 777 | 800 | 809 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Management | Management | 2011 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
RM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BD CAPITAL APS | Company | 100.0% | 100.0% | 2017 |
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Pierre Deshasta | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Roni-Erik Mäkiaho Jørgensen | Management | 0 companies |