| Revenue | DKK -565K | -170% |
| EBITDA | DKK -1,3M | -2503% |
| Net profit | DKK -1M | -3281% |
| Total assets | DKK 30,7M | +45% |
| Equity | DKK 18,1M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -245 | -121 | -299 | -183 | -82 | 428 | 1.204 | 1.211 | 1.141 | 3.002 | 394 | 808 | -565 |
| Staff expenses | -0 | -20 | -363 | -286 | -186 | -219 | -63 | -1 | -0 | -0 | -645 | -754 | -714 |
| EBITDA | -245 | -141 | -1.392 | -487 | -268 | 209 | 1.372 | 1.210 | 1.141 | 3.002 | -251 | 53 | -1.279 |
| Depreciation & amort. | -4 | -30 | -90 | -477 | -94 | -93 | 116 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -249 | -171 | -1.483 | -964 | -362 | 116 | 1.256 | 1.210 | 1.141 | 3.002 | -251 | 53 | -1.279 |
| Net financials | -2.498 | -146 | -7.463 | -263 | -408 | -1.686 | 503 | 24 | 21 | -407 | 3.486 | -10 | -81 |
| Profit before tax | -2.747 | -317 | -8.945 | -1.227 | -770 | -1.570 | 1.760 | 1.234 | 1.161 | 2.595 | 3.235 | 43 | -1.360 |
| Tax | -94 | -19 | -147 | -343 | -44 | 13 | 264 | 414 | 259 | 628 | -61 | 74 | -316 |
| Net profit | -2.653 | -298 | -8.799 | -884 | -726 | -1.582 | 1.495 | 820 | 902 | 1.967 | 3.295 | -31 | -1.044 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.121 | 30.066 | 25.836 | 23.877 | 17.951 | 25.116 | 25.320 | 25.745 | 21.670 | 25.559 | 21.417 | 21.159 | 30.695 |
| Equity | 22.998 | 22.700 | 13.901 | 13.017 | 12.291 | 10.709 | 12.204 | 13.024 | 13.927 | 15.893 | 19.189 | 19.158 | 18.113 |
| Long-term debt | 1.495 | 1.833 | 235 | 132 | 24 | 206 | 183 | 154 | 154 | 139 | 124 | 115 | 103 |
| Short-term debt | 5.628 | 5.533 | 11.579 | 10.605 | 5.600 | 14.047 | 12.932 | 12.567 | 7.589 | 9.527 | 2.105 | 1.886 | 12.479 |
| Total debt | 7.123 | 7.366 | 11.814 | 10.737 | 5.623 | 14.253 | 13.116 | 12.721 | 7.743 | 9.666 | 2.229 | 2.001 | 12.582 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2013 | — | — |
BB Management | Management | 1997 | — | — |
PT Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Jensen | Management | 0 companies |
| Benny Bach Pedersen | Management | 0 companies |
| Poul Thorup | Management | 0 companies |