| Revenue | DKK -27K | -88% |
| EBITDA | DKK -27K | +88% |
| Net profit | DKK -27K | +88% |
| Total assets | DKK 519K | +94% |
| Equity | DKK -1,5M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 969 | 376 | 708 | 406 | 746 | 337 | 356 | 92 | -85 | -305 | -249 | -220 | -27 |
| Staff expenses | -1.017 | -752 | -600 | -622 | -374 | -275 | -221 | -141 | -8 | -3 | -2 | -1 | -0 |
| EBITDA | -48 | -376 | 108 | -228 | 373 | 62 | 135 | -49 | -70 | -308 | -247 | -221 | -27 |
| Depreciation & amort. | 78 | -78 | -0 | -0 | -7 | -10 | -10 | -10 | 12 | -0 | -0 | -0 | -0 |
| EBIT | -126 | -454 | 108 | -228 | 366 | 52 | 125 | -59 | -81 | -308 | -247 | -221 | -27 |
| Net financials | -52 | -52 | -53 | -0 | -0 | -0 | -24 | -0 | -6 | -2 | -0 | -2 | -0 |
| Profit before tax | -177 | -497 | 55 | -228 | 366 | 51 | 101 | -59 | -87 | -311 | -248 | -224 | -27 |
| Tax | 14 | 4 | -0 | -0 | -127 | 11 | 16 | -14 | 114 | -0 | -0 | -0 | -0 |
| Net profit | -191 | -501 | 55 | -228 | 493 | 40 | 85 | -44 | -201 | -311 | -248 | -224 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.468 | 881 | 1.069 | 594 | 973 | 893 | 839 | 845 | 707 | 441 | 291 | 267 | 519 |
| Equity | -436 | -937 | -882 | -1.111 | -618 | -578 | -493 | -538 | -739 | -1.050 | -1.297 | -1.521 | -1.548 |
| Long-term debt | 0 | 0 | 0 | 1.388 | 1.271 | 1.191 | 1.193 | 1.259 | 1.315 | 1.448 | 1.520 | 1.766 | 2.037 |
| Short-term debt | 1.900 | 1.818 | 1.951 | 317 | 321 | 280 | 140 | 124 | 131 | 42 | 69 | 22 | 30 |
| Total debt | 1.900 | 1.818 | 1.951 | 1.704 | 1.592 | 1.471 | 1.332 | 1.383 | 1.446 | 1.490 | 1.589 | 1.788 | 2.067 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |