| Revenue | DKK 5K | -48% |
| EBITDA | DKK 5K | -48% |
| Net profit | DKK -3K | -195% |
| Total assets | DKK 55K | +228% |
| Equity | DKK -6,8M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | — | -3 | 78 | 152 | 357 | 364 | 70 | 108 | 63 | 9 | 5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.065 | -1 | 0 | -3 | 59 | 61 | 175 | 115 | 70 | 108 | 63 | 9 | 5 |
| Depreciation & amort. | -0 | -796 | -597 | -481 | -369 | -1.049 | -0 | -0 | -3 | -3 | -3 | -3 | -3 |
| EBIT | -1.065 | -797 | -597 | -484 | -309 | -988 | 175 | 115 | 67 | 105 | 59 | 5 | 1 |
| Net financials | 5 | 14 | -36 | -42 | -12 | -1 | -3 | -4 | -6 | -6 | -3 | -3 | -4 |
| Profit before tax | -1.060 | -783 | -633 | -526 | -321 | -989 | 172 | 110 | 61 | 99 | 56 | 3 | -3 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -460 | -783 | -633 | -526 | -321 | -989 | 172 | 110 | 61 | 99 | 56 | 3 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.318 | 2.522 | 1.922 | 1.442 | 1.130 | 42 | 55 | 34 | 25 | 24 | 22 | 17 | 55 |
| Equity | -4.051 | -4.834 | -5.466 | -5.993 | -6.313 | -7.302 | -7.130 | -7.019 | -6.958 | -6.859 | -6.802 | -6.800 | -6.802 |
| Long-term debt | 600 | 0 | 0 | 0 | 0 | 0 | 6.850 | 6.600 | 6.600 | 6.600 | 6.600 | 6.600 | 6.637 |
| Short-term debt | 6.769 | 7.346 | 7.383 | 7.430 | 7.440 | 7.341 | 331 | 449 | 383 | 283 | 224 | 217 | 221 |
| Total debt | 7.369 | 7.346 | 7.383 | 7.430 | 7.440 | 7.341 | 7.181 | 7.049 | 6.983 | 6.883 | 6.824 | 6.817 | 6.858 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Founder | Founder | 1998 | — | — |
CB Founder | Founder | 1998 | — | — |
NT Founder | Founder | 1998 | — | — |
| Audit | 1999 | — | — | |
ES Management | Management | 2000 | — | — |
PS Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 10.0% | 10.0% | 2001 | |
| Individual | 66.7% | 66.7% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Sriburin Villadsen | Founder | 0 companies |
| Carsten Blom-Hanssen | Founder | 0 companies |
| Nicolai Thilo | Founder | 0 companies |
| Revisionsfirmaet Woiremose & Partner | Audit | 0 companies |
| Erik Seifert | Management | 0 companies |
| Pia Søndergaard | Audit | 0 companies |