| Revenue | DKK 142K | -68% |
| EBITDA | DKK -47K | -46% |
| Net profit | DKK -48K | -29% |
| Total assets | DKK 122K | -40% |
| Equity | DKK -407K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.263 | 2.064 | 2.007 | 964 | 1.113 | 2.088 | 2.268 | 2.888 | 384 | 451 | 142 |
| Staff expenses | -374 | -438 | -512 | -329 | -422 | -657 | -497 | -658 | -336 | -447 | -184 |
| EBITDA | 160 | 61 | -30 | -164 | -245 | -206 | 403 | -92 | 39 | -32 | -47 |
| Depreciation & amort. | 69 | -49 | 39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 91 | 12 | -69 | -164 | -245 | -206 | 403 | -92 | 39 | -32 | -47 |
| Net financials | -15 | -4 | -17 | 0 | 0 | 0 | -42 | -1 | -4 | -5 | -1 |
| Profit before tax | 76 | 8 | -85 | -164 | -245 | -206 | 456 | -93 | 35 | -37 | -48 |
| Tax | 4 | 6 | -0 | -0 | -0 | -0 | 48 | 48 | -0 | -0 | -0 |
| Net profit | 72 | 3 | -85 | -164 | -245 | -206 | 408 | -141 | 35 | -37 | -48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 585 | 631 | 173 | 154 | 82 | 253 | 357 | 411 | 191 | 204 | 122 |
| Equity | 74 | 76 | -9 | -173 | -419 | -624 | -216 | -357 | -322 | -359 | -407 |
| Long-term debt | 199 | 163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 313 | 391 | 182 | 327 | 500 | 877 | 573 | 767 | 513 | 563 | 529 |
| Total debt | 512 | 554 | 182 | 327 | 500 | 877 | 573 | 767 | 513 | 563 | 529 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2010 | — | — |
JW Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Bastholm | Management | 0 companies |
| Jan Wolfgang Beese | Management | 0 companies |