| Revenue | DKK -12K | -81% |
| EBITDA | DKK -253K | +17% |
| Net profit | DKK 1,1M | +595% |
| Total assets | DKK 1,1M | +2528% |
| Equity | DKK 1,1M | +6798% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -145 | 27 | -31 | -36 | -55 | -42 | -51 | -44 | -43 | -36 | -51 | -62 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -241 | -241 | -241 |
| EBITDA | -145 | 27 | -31 | -36 | -55 | -42 | -51 | -44 | -43 | -95 | -291 | -303 | -253 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -145 | 27 | -31 | -36 | -55 | -42 | -51 | -44 | -43 | -95 | -291 | -303 | -253 |
| Net financials | 297 | 508 | 661 | 800 | 59 | 485 | 389 | 479 | 1.290 | -820 | -54 | 86 | 1.324 |
| Profit before tax | 152 | 535 | 630 | 764 | 5 | 443 | 338 | 435 | 1.247 | -915 | -345 | -216 | 1.072 |
| Tax | 24 | -0 | -0 | -0 | -12 | 12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 128 | 535 | 630 | 764 | 17 | 431 | 338 | 435 | 1.247 | -915 | -345 | -216 | 1.072 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.355 | 1.438 | 1.437 | 1.623 | 1.460 | 1.173 | 819 | 865 | 1.813 | 608 | 262 | 42 | 1.111 |
| Equity | 884 | 1.418 | 1.401 | 1.465 | 1.381 | 1.153 | 691 | 845 | 1.593 | 578 | 232 | 16 | 1.087 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 471 | 20 | 36 | 158 | 79 | 20 | 128 | 20 | 221 | 30 | 30 | 26 | 23 |
| Total debt | 471 | 20 | 36 | 158 | 79 | 20 | 128 | 20 | 221 | 30 | 30 | 26 | 23 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Audit | Audit | 2003 | — | — |
SM Founder | Founder | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Siemsen | Audit | 0 companies |
| Steffen Møller | Founder | 0 companies |