| Revenue | DKK 0 | — |
| EBITDA | DKK -220 | +100% |
| Net profit | DKK -943K | -320% |
| Total assets | DKK 536 | -100% |
| Equity | DKK 354 | -100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.272 | 1.207 | 1.264 | 579 | 1.246 | 339 | 784 | 357 | 237 | 126 | 79 | 0 |
| Staff expenses | -337 | -308 | -509 | -92 | -323 | -279 | -465 | -245 | -235 | -47 | -0 | -0 |
| EBITDA | 174 | 203 | 43 | 64 | 503 | 60 | 333 | 112 | 2 | 79 | -220 | -0 |
| Depreciation & amort. | -25 | -18 | 4 | -83 | -29 | -44 | 7 | -5 | -5 | -0 | -4 | -942 |
| EBIT | 149 | 186 | 38 | -20 | 474 | 16 | 326 | 108 | -3 | 79 | -224 | -943 |
| Net financials | 2 | -3 | -2 | 24 | 5 | 15 | 28 | 35 | -0 | -0 | -0 | -0 |
| Profit before tax | 150 | 182 | 36 | 4 | 479 | 30 | 354 | 143 | -3 | 79 | -225 | -943 |
| Tax | 41 | 42 | -0 | -6 | 108 | 17 | 75 | 33 | 1 | 17 | -0 | -0 |
| Net profit | 109 | 140 | 36 | 10 | 371 | 13 | 279 | 110 | -4 | 61 | -225 | -943 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 412 | 665 | 845 | 772 | 1.528 | 1.128 | 1.333 | 1.288 | 1.357 | 1.370 | 958 | 1 |
| Equity | 167 | 307 | 343 | 353 | 724 | 737 | 1.016 | 1.125 | 1.121 | 1.183 | 958 | 0 |
| Long-term debt | 0 | 0 | 0 | 0 | 114 | 79 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 237 | 350 | 493 | 419 | 690 | 310 | 314 | 139 | 213 | 165 | 0 | 0 |
| Total debt | 237 | 350 | 493 | 419 | 804 | 389 | 314 | 139 | 213 | 165 | 0 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Audit | Audit | 1997 | — | — |
WB Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Fog Pedersen | Audit | 0 companies |
| Willy Bent Lindegaard Pedersen | Management | 0 companies |