| Revenue | DKK -20K | +40% |
| EBITDA | DKK -20K | -40% |
| Net profit | DKK 347K | -15% |
| Total assets | DKK 1,1M | +47% |
| Equity | DKK -1,8M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | -31 | -30 | -22 | -8 | -9 | -12 | -10 | -10 | 49 | -11 | -14 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -31 | -30 | -22 | -8 | -9 | -12 | -10 | -10 | 49 | -11 | -14 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -31 | -30 | -22 | -8 | -9 | -12 | -10 | -10 | 49 | -11 | -14 | -20 |
| Net financials | 1.095 | -2.152 | -757 | -55 | 90 | 99 | -1.195 | -34 | 160 | -163 | -2 | 401 | 356 |
| Profit before tax | 1.078 | -2.183 | -787 | -77 | 82 | 90 | -1.207 | -44 | 150 | -114 | -13 | 387 | 336 |
| Tax | 8 | -1 | -25 | -15 | -5 | 3 | -0 | 0 | -3 | -0 | -0 | -20 | -10 |
| Net profit | 1.070 | -2.182 | -762 | -62 | 86 | 87 | -1.207 | -44 | 153 | -114 | -13 | 407 | 347 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.955 | 2.120 | 1.547 | 2.153 | 2.505 | 2.714 | 45 | 8 | 173 | 1 | 1 | 766 | 1.129 |
| Equity | 1.521 | -662 | -1.424 | -1.486 | -1.399 | -1.313 | -2.520 | -2.564 | -2.410 | -2.524 | -2.537 | -2.131 | -1.784 |
| Long-term debt | 0 | 2.771 | 2.956 | 3.620 | 3.896 | 4.019 | 2.555 | 2.561 | 2.573 | 2.514 | 2.527 | 2.883 | 2.897 |
| Short-term debt | 2.434 | 10 | 15 | 19 | 8 | 8 | 10 | 10 | 10 | 11 | 11 | 13 | 16 |
| Total debt | 2.434 | 2.781 | 2.971 | 3.639 | 3.904 | 4.027 | 2.565 | 2.571 | 2.583 | 2.525 | 2.538 | 2.896 | 2.913 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Founder | Founder | 1998 | — | — |
KH Audit | Audit | 1999 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Tivi Magnusson | Founder | 0 companies |
| Kim Hersland | Audit | 0 companies |
| Jørgen Mortensen | Chief Executive Officer | 0 companies |