| Revenue | DKK -53K | -127% |
| EBITDA | DKK -99K | -29% |
| Net profit | DKK -99K | -25% |
| Total assets | DKK 97K | -39% |
| Equity | DKK -7K | -107% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 13 | 32 | 223 | 716 | 507 | 675 | 728 | 841 | 358 | 267 | 332 | 197 | -53 |
| Staff expenses | -0 | -0 | -14 | -268 | -566 | -592 | -367 | -451 | -547 | -594 | -314 | -330 | -274 | -46 |
| EBITDA | -3 | 9 | 18 | -45 | 150 | -119 | 283 | 157 | 289 | -245 | -57 | 3 | -77 | -99 |
| Depreciation & amort. | -0 | -16 | -17 | -4 | -20 | -20 | -20 | -17 | -13 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -8 | 1 | -49 | 130 | -140 | 263 | 140 | 276 | -245 | -57 | 3 | -77 | -99 |
| Net financials | -1 | 0 | -0 | -0 | -15 | -15 | -14 | -8 | -1 | -4 | -3 | -3 | -2 | -0 |
| Profit before tax | -5 | -8 | 0 | -49 | 115 | -155 | 248 | 132 | 275 | -248 | -60 | -1 | -79 | -100 |
| Tax | -0 | -0 | -0 | -0 | 12 | -34 | 55 | 52 | 60 | 4 | -0 | -0 | -0 | -0 |
| Net profit | -5 | -8 | 0 | -49 | 103 | -121 | 194 | 79 | 215 | -252 | -60 | -1 | -79 | -99 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 179 | 139 | 153 | 577 | 739 | 464 | 670 | 542 | 663 | 465 | 278 | 259 | 159 | 97 |
| Equity | 140 | 133 | 133 | 84 | 187 | 66 | 260 | 339 | 485 | 233 | 172 | 172 | 93 | -7 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 39 | 6 | 20 | 493 | 551 | 398 | 411 | 204 | 178 | 232 | 106 | 87 | 66 | 103 |
| Total debt | 39 | 6 | 20 | 493 | 551 | 398 | 411 | 204 | 178 | 232 | 106 | 87 | 66 | 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1993 | — | — |
PE Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |