| Revenue | DKK 602K | +66% |
| EBITDA | DKK -115K | -50% |
| Net profit | DKK 132K | -68% |
| Total assets | DKK 1,3M | +0% |
| Equity | DKK 1,2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -17 | -35 | -120 | -18 | -19 | 366 | 310 | 525 | 1.006 | 578 | 363 | 602 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -384 | -317 | -589 | -1.102 | -1.134 | -439 | -717 |
| EBITDA | -13 | -17 | -35 | -120 | -18 | -19 | -18 | -7 | -63 | -96 | -556 | -76 | -115 |
| Depreciation & amort. | -0 | -0 | -27 | -133 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -17 | -62 | -253 | -18 | -19 | -18 | -7 | -63 | -96 | -556 | -76 | -115 |
| Net financials | -62 | 142 | -649 | -376 | -440 | 476 | 192 | 57 | 499 | 772 | 539 | 491 | 247 |
| Profit before tax | -74 | 124 | -711 | -630 | -458 | 457 | 174 | 50 | 436 | 675 | -17 | 415 | 132 |
| Tax | 7 | 114 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -81 | 10 | -711 | -630 | -458 | 457 | 174 | 50 | 436 | 675 | -17 | 415 | 132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 982 | 687 | 2.442 | 2.206 | 1.957 | 638 | 858 | 518 | 1.079 | 1.021 | 718 | 1.294 | 1.295 |
| Equity | 646 | 656 | -55 | -685 | -1.143 | -686 | -512 | -462 | -27 | 649 | 517 | 1.186 | 1.196 |
| Long-term debt | 0 | 0 | 2.129 | 2.050 | 1.625 | 500 | 500 | 500 | 500 | 0 | 0 | 0 | 0 |
| Short-term debt | 103 | 30 | 368 | 841 | 1.475 | 824 | 870 | 480 | 605 | 372 | 201 | 108 | 99 |
| Total debt | 103 | 30 | 2.497 | 2.891 | 3.100 | 1.324 | 1.370 | 980 | 1.105 | 372 | 201 | 108 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
AM Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| André Medianfar | Management | 0 companies |