| Revenue | DKK -64K | +123% |
| EBITDA | DKK -64K | -123% |
| Net profit | DKK -212K | -844% |
| Total assets | DKK 5K | -97% |
| Equity | DKK -168K | -477% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 129 | 1.265 | 140 | 23 | 43 | 282 | 50 | -22 | 29 | -14 | -29 | -64 |
| Staff expenses | -0 | -0 | -1.308 | -280 | -0 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | 129 | -43 | -140 | 23 | 21 | 282 | 50 | -22 | 29 | -14 | -29 | -64 |
| Depreciation & amort. | -20 | -33 | -76 | 76 | -76 | -56 | -44 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 54 | 95 | -119 | -217 | -53 | -35 | 238 | 50 | -22 | 29 | -14 | -29 | -64 |
| Net financials | -14 | -25 | -7 | -15 | -29 | -30 | -17 | -9 | 0 | 0 | -0 | -0 | -8 |
| Profit before tax | 40 | 71 | -126 | -231 | -83 | -65 | 221 | 41 | -22 | 29 | -14 | -29 | -72 |
| Tax | -0 | -87 | -19 | -0 | -70 | -14 | 190 | -0 | -0 | -130 | -3 | -6 | 140 |
| Net profit | 40 | 158 | -107 | -231 | -13 | -51 | 31 | 41 | -22 | 159 | -11 | -22 | -212 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 439 | 728 | 504 | 297 | 276 | 246 | 2 | 0 | 3 | 148 | 137 | 140 | 5 |
| Equity | 112 | 270 | 163 | -68 | -81 | -132 | -101 | -60 | -82 | 78 | 67 | 44 | -168 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 327 | 458 | 340 | 365 | 358 | 378 | 103 | 60 | 84 | 70 | 70 | 95 | 172 |
| Total debt | 327 | 458 | 340 | 365 | 358 | 378 | 103 | 60 | 84 | 70 | 70 | 95 | 172 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 1986 | — | — |
HB Management | Management | 2004 | — | — |
TD Management | Management | 1986 | — | — |
MD Management | Management | 2004 | — | — |
HG Management | Management | 2004 | — | — |
JO Management | Management | 1986 | — | — |
JF Management | Management | 1986 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Per Schneider | Management | 0 companies |
| Henrik Beu Langkilde | Management | 0 companies |
| Tove Depping Schneider | Management | 0 companies |
| Morten Degnbol | Management | 0 companies |
| Henrik Garnov | Management | 0 companies |
| Jan Olof Albin Guthammar | Management | 0 companies |
| Jørgen Færtz | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Jan Sverker Olsson | Board of Directors | 0 companies |