| Revenue | DKK -15K | +0% |
| EBITDA | DKK -15K | +0% |
| Net profit | DKK -4,8M | -111% |
| Total assets | DKK 5,3M | -92% |
| Equity | DKK 5,3M | +132% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 206 | -28 | -21 | -22 | -13 | -12 | -19 | 7 | 157 | -19 | -19 | -15 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 206 | -28 | -21 | -22 | -13 | -12 | -19 | 7 | 157 | -19 | -19 | -15 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 206 | -28 | -21 | -22 | -13 | -12 | -19 | 7 | 157 | -19 | -19 | -15 | -15 |
| Net financials | -652 | 3.959 | -2.092 | -2.977 | -2.341 | -2.454 | -2.538 | -4.631 | -2.939 | 8.667 | -2.596 | -2.812 | -5.917 |
| Profit before tax | -445 | 3.931 | -2.113 | -2.999 | -2.354 | -2.467 | -2.556 | -4.624 | -2.782 | 8.648 | -2.615 | -2.827 | -5.932 |
| Tax | -208 | -168 | -109 | -321 | -391 | -415 | -453 | -0 | -436 | -528 | -552 | -571 | -1.162 |
| Net profit | -237 | 4.099 | -2.004 | -2.678 | -1.963 | -2.052 | -2.103 | -4.624 | -2.346 | 9.176 | -2.063 | -2.256 | -4.770 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.010 | 51.057 | 52.214 | 52.952 | 54.397 | 55.891 | 57.536 | 56.887 | 59.066 | 61.464 | 63.973 | 65.051 | 5.292 |
| Equity | -7.883 | -3.785 | -5.789 | -8.467 | -10.430 | -12.481 | -14.584 | -19.208 | -21.554 | -12.379 | -14.442 | -16.698 | 5.276 |
| Long-term debt | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 0 | 0 | 0 | 0 | 0 | 81.716 | 0 |
| Short-term debt | 50.893 | 53.842 | 57.003 | 60.419 | 63.827 | 67.372 | 72.120 | 76.095 | 80.620 | 73.843 | 78.415 | 34 | 15 |
| Total debt | 51.893 | 54.842 | 58.003 | 61.419 | 64.827 | 68.372 | 72.120 | 76.095 | 80.620 | 73.843 | 78.415 | 81.750 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
CH Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OYSTER INVEST ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Alfred Warnøe | Management | 0 companies |
| COMPLET HOLDING A/S | Founder | 0 companies |
| Ivar Niels Christensen | Board of Directors | 0 companies |
| Hans Hedegaard | Board of Directors | 0 companies |