| Revenue | DKK -36K | — |
| EBITDA | DKK -36K | -65% |
| Net profit | DKK -36K | -55% |
| Total assets | DKK 16K | -70% |
| Equity | DKK 16K | +117% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 292 | 426 | 269 | 20 | 287 | 147 | 22 | 91 | 0 | 17 | 19 | 0 | -36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | 105 | -26 | -54 | 94 | 66 | -36 | 7 | -24 | -4 | 3 | -22 | -36 |
| Depreciation & amort. | -0 | -0 | -0 | -4 | -5 | -5 | -5 | -5 | -1 | -0 | -0 | -0 | -0 |
| EBIT | -20 | 105 | -26 | -58 | 89 | 61 | -41 | 1 | -24 | -4 | 3 | -22 | -36 |
| Net financials | -7 | -7 | -0 | -8 | -5 | -5 | -6 | -4 | -4 | -4 | -4 | -2 | -1 |
| Profit before tax | -27 | 98 | -27 | -66 | 84 | 55 | -47 | -3 | -28 | -8 | -1 | -23 | -36 |
| Tax | -0 | -0 | -0 | 0 | -0 | -0 | 1 | -1 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -27 | 98 | -27 | -66 | 84 | 56 | -48 | -2 | -28 | -8 | -1 | -23 | -36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56 | 140 | 184 | 34 | 176 | 183 | 152 | 154 | 85 | 72 | 74 | 52 | 16 |
| Equity | -128 | -30 | -57 | -123 | -39 | 17 | -32 | -34 | -61 | -69 | -71 | -94 | 16 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 183 | 170 | 241 | 157 | 214 | 167 | 182 | 187 | 146 | 141 | 145 | 146 | 0 |
| Total debt | 183 | 170 | 241 | 157 | 214 | 167 | 182 | 187 | 146 | 141 | 145 | 146 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
SS Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Conor Clarke | Board of Directors | 0 companies |
| Jostein Oddvar Algrøy | Board of Directors | 0 companies |
| Terry Greene | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |