| Revenue | DKK -41K | +0% |
| EBITDA | DKK -41K | +3% |
| Net profit | DKK -131K | -1093% |
| Total assets | DKK 161K | -47% |
| Equity | DKK 92K | -59% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 684 | 707 | 27 | 159 | 144 | -1 | -62 | -30 | -159 | -41 | -41 |
| Staff expenses | -763 | -635 | -64 | -191 | -164 | -436 | -0 | -0 | -56 | -1 | -0 |
| EBITDA | -79 | 320 | -37 | -31 | -19 | -437 | -62 | -30 | -215 | -42 | -41 |
| Depreciation & amort. | 245 | -124 | 11 | 11 | 11 | -10 | -0 | -0 | -42 | -83 | -0 |
| EBIT | -324 | 196 | -49 | -42 | -30 | -447 | -62 | -30 | -257 | -125 | -41 |
| Net financials | -3 | -4 | -19 | 53 | -26 | -45 | 49 | 178 | 31 | 203 | -90 |
| Profit before tax | -327 | 191 | -68 | 10 | -56 | -492 | -13 | 148 | -226 | 78 | -131 |
| Tax | -84 | 49 | 3 | 3 | -19 | -107 | 0 | 34 | 171 | 65 | -0 |
| Net profit | -243 | 142 | -71 | 7 | -38 | -385 | -13 | 114 | -397 | 13 | -131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.236 | 1.065 | 997 | 1.066 | 1.075 | 602 | 601 | 727 | 544 | 305 | 161 |
| Equity | 947 | 992 | 921 | 929 | 891 | 506 | 492 | 607 | 210 | 223 | 92 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 289 | 72 | 76 | 137 | 185 | 96 | 108 | 121 | 334 | 82 | 69 |
| Total debt | 289 | 72 | 76 | 137 | 185 | 96 | 108 | 121 | 334 | 82 | 69 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
KA Audit | 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 |
| Kurt Astrup | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |