| Revenue | DKK -768K | +56% |
| EBITDA | DKK -768K | -56% |
| Net profit | DKK -9,1M | -185% |
| Total assets | DKK 97,3M | -11% |
| Equity | DKK 95,8M | -9% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -110 | -75 | -211 | -170 | -246 | -88 | -89 | -200 | -439 | -491 | -768 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -110 | -75 | -211 | -170 | -246 | -88 | -89 | -200 | -439 | -491 | -768 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -22 | -22 | -22 | -88 | -110 | -102 | -166 |
| EBIT | -110 | -75 | -211 | -170 | -268 | -110 | -111 | -288 | -549 | -593 | -934 |
| Net financials | 5.963 | 2.316 | 2.593 | 15.180 | 2.017 | 3.905 | 2.967 | 9.354 | 1.327 | 12.763 | -9.182 |
| Profit before tax | 5.854 | 2.241 | 2.382 | 15.010 | 1.749 | 3.795 | 2.856 | 9.066 | 777 | 12.170 | -10.116 |
| Tax | 443 | 129 | 219 | 60 | -27 | 85 | 55 | 406 | 244 | 1.414 | -982 |
| Net profit | 5.411 | 2.112 | 2.163 | 14.950 | 1.776 | 3.710 | 2.801 | 8.659 | 533 | 10.756 | -9.134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 101.451 | 99.549 | 98.007 | 107.470 | 104.839 | 105.961 | 104.130 | 104.407 | 101.665 | 109.145 | 97.254 |
| Equity | 100.386 | 98.519 | 96.707 | 105.057 | 102.833 | 102.543 | 101.344 | 101.661 | 98.194 | 104.949 | 95.815 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 |
| Short-term debt | 1.065 | 1.030 | 1.301 | 2.413 | 1.987 | 3.404 | 2.776 | 2.744 | 3.469 | 4.194 | 1.437 |
| Total debt | 1.065 | 1.030 | 1.301 | 2.413 | 1.987 | 3.404 | 2.776 | 2.746 | 3.471 | 4.196 | 1.439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2010 | — | — |
ET | Audit | 1996 | — | — |
PE Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Malby | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |