| Revenue | — | — |
| EBITDA | DKK -47K | +31% |
| Net profit | DKK -120K | +7% |
| Total assets | DKK 2K | -85% |
| Equity | DKK -1,4M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -103 | 93 | 575 | 365 | 502 | 740 | 886 | -106 | 53 | -33 | -44 | — | — |
| Staff expenses | -196 | -237 | -6 | -250 | -250 | -0 | -349 | -808 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -384 | -145 | 568 | 20 | -402 | 740 | 537 | -914 | 53 | -33 | -44 | -68 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -384 | -145 | 568 | 20 | -402 | 740 | 537 | -914 | 53 | -33 | -44 | -68 | -47 |
| Net financials | -31 | -68 | -26 | -68 | -77 | -89 | -22 | -54 | -42 | -17 | -47 | -61 | -74 |
| Profit before tax | -415 | -212 | 542 | -48 | -479 | 651 | 515 | -968 | 11 | -50 | -91 | -129 | -120 |
| Tax | 109 | -0 | -0 | -0 | -0 | 28 | 115 | -97 | -48 | -0 | -0 | -0 | -0 |
| Net profit | -524 | -212 | 542 | -48 | -479 | 623 | 400 | -871 | 59 | -50 | -91 | -129 | -120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57 | 235 | 608 | 628 | 75 | 473 | 796 | 0 | 1 | 9 | 9 | 12 | 2 |
| Equity | — | -1.107 | -564 | -613 | -1.092 | -469 | -236 | -1.132 | -1.002 | -1.052 | -1.143 | -1.272 | -1.392 |
| Long-term debt | 0 | 0 | 0 | 0 | 551 | 580 | 577 | 852 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 951 | 1.341 | 1.172 | 1.241 | 616 | 335 | 358 | 280 | 1.003 | 1.062 | 1.151 | 1.283 | 1.394 |
| Total debt | 951 | 1.341 | 1.172 | 1.241 | 1.167 | 915 | 935 | 1.132 | 1.003 | 1.062 | 1.151 | 1.283 | 1.394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |