| Revenue | DKK 3M | +95% |
| EBITDA | DKK -1,5M | -260% |
| Net profit | DKK -1,3M | -367% |
| Total assets | DKK 3,2M | -53% |
| Equity | DKK 1M | -57% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 3.209 | 48.578 | 60.581 | 58.989 | 974 | 1.511 | 968 | 1.518 | 2.960 |
| Staff expenses | -0 | -0 | -0 | -0 | -385 | -590 | -732 | -537 | -338 | -461 | -456 | -550 | -386 |
| EBITDA | 0 | 0 | 0 | 0 | 136 | 300 | 365 | 1.082 | 246 | 431 | 512 | 968 | -1.546 |
| Depreciation & amort. | -3 | -3 | -0 | -0 | -4 | -42 | -68 | -78 | -108 | -159 | -152 | -245 | -15 |
| EBIT | -3 | -3 | 0 | 0 | 131 | 258 | 297 | 1.004 | 138 | 272 | 360 | 723 | -1.560 |
| Net financials | 0 | 0 | 0 | 0 | -18 | -34 | -32 | -48 | -11 | -35 | -3 | -27 | 43 |
| Profit before tax | -3 | -3 | 0 | 0 | 113 | 224 | 266 | 956 | 127 | 237 | 357 | 696 | -1.517 |
| Tax | -0 | -0 | -0 | -0 | 25 | 49 | 58 | 210 | 28 | 52 | 79 | 198 | -189 |
| Net profit | -3 | -3 | 0 | 0 | 89 | 175 | 207 | 746 | 99 | 185 | 278 | 497 | -1.328 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 165 | 162 | 162 | 162 | 393 | 617 | 737 | 1.540 | 10.145 | 3.807 | 4.616 | 6.769 | 3.208 |
| Equity | 100 | 97 | 97 | 97 | 186 | 361 | 568 | 1.313 | 1.412 | 1.597 | 1.874 | 2.372 | 1.029 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 65 | 65 | 65 | 207 | 257 | 169 | 227 | 8.733 | 2.210 | 2.742 | 4.397 | 2.178 |
| Total debt | 65 | 65 | 65 | 65 | 207 | 257 | 169 | 227 | 8.733 | 2.210 | 2.742 | 4.397 | 2.178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 1999 | — | — |
DY Management | Management | 2024 | — | — |
PA Management | Management | 1998 | — | — |
NG Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Rosenqvist | Audit | 0 companies |
| David Yadgar | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Nathali Gylche Yadgar Munch | Management | 0 companies |