| Revenue | DKK -246K | -20% |
| EBITDA | DKK -587K | -29% |
| Net profit | DKK -1,1M | -44% |
| Total assets | DKK 62K | -95% |
| Equity | DKK -3,3M | -50% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | -162 | -407 | -105 | -309 | -246 |
| Staff expenses | -65 | -0 | -0 | -0 | -0 |
| EBITDA | -333 | -432 | -261 | -456 | -587 |
| Depreciation & amort. | -347 | -404 | -365 | -323 | -602 |
| EBIT | -680 | -836 | -626 | -779 | -1.189 |
| Net financials | 621 | 88 | 29 | 24 | 103 |
| Profit before tax | -59 | -748 | -597 | -755 | -1.086 |
| Tax | -9 | 133 | -0 | -0 | -0 |
| Net profit | -49 | -881 | -597 | -755 | -1.086 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 2.503 | 4.565 | 3.664 | 1.342 | 62 |
| Equity | 65 | -816 | -1.413 | -2.168 | -3.254 |
| Long-term debt | 0 | 1.107 | 1.049 | 48 | 0 |
| Short-term debt | 2.438 | 4.275 | 4.028 | 3.463 | 3.317 |
| Total debt | 2.438 | 5.382 | 5.077 | 3.511 | 3.317 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
SS Management | Management | 1998 – 1999 |
CE | Audit | 1998 – 1999 |
MA Management | Management | 2023 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2006 – 2015 | |
| Board of Directors | 1998 – 1999 | |
| Board of Directors | 2004 – 2015 | |
| Board of Directors | 1999 – 2006 | |
| Board of Directors | 2015 – 2023 | |
| Board of Directors | 1998 – 1999 | |
| Board of Directors | 2023 – 2023 | |
| Chairman | 1999 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15–19.99% | 15–19.99% | 2018 | |
| Individual | 15–19.99% | 15–19.99% | 2018 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Michael Askholm Neumann | Management | 0 companies |
| Ute Shanti Lehmann | Board of Directors | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Mogens Torp | Board of Directors | 0 companies |
| Anette Berlau | Board of Directors | 0 companies |
| Sandra Berlau Neumann | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| Denise Neumann Lauridsen | Board of Directors | 0 companies |
| Morten Rosendahl | Chairman | 0 companies |