| Revenue | DKK 608K | -62% |
| EBITDA | DKK -1M | -163% |
| Net profit | DKK -1M | -163% |
| Total assets | DKK 2,5M | +427% |
| Equity | DKK -83,4M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | 118 | 76 | 42 | 29 | -30 | -17 | -48 | -26 | -17 | -13 | 1.601 | 608 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 60 | 118 | 76 | -3.214 | 35 | -30 | -98 | -48 | -26 | -17 | -13 | 1.601 | -1.008 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 60 | 118 | 76 | -3.214 | 35 | -30 | -98 | -48 | -26 | -17 | -13 | 1.601 | -1.008 |
| Net financials | 97 | 123 | -3.923 | -2.251 | -52.112 | -38.735 | -1 | 5.798 | -78 | -17 | -15 | 0 | 0 |
| Profit before tax | 157 | 241 | -3.847 | -2.209 | -52.077 | -38.765 | -99 | 5.750 | -104 | -33 | -28 | 1.601 | -1.008 |
| Tax | 39 | -0 | -0 | -0 | -39 | -0 | -0 | -4 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 117 | 241 | -3.847 | -5.465 | -52.038 | -38.765 | -99 | 5.754 | -104 | -33 | -28 | 1.601 | -1.008 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.147 | 16.247 | 12.459 | 7.162 | 36.875 | 1.416 | 858 | 5.872 | 784 | 769 | 741 | 473 | 2.492 |
| Equity | 11.876 | 12.117 | 8.270 | 2.805 | -49.233 | -89.478 | -89.577 | -83.824 | -83.928 | -83.961 | -83.989 | -82.388 | -83.396 |
| Long-term debt | 4.066 | 4.066 | 4.066 | 4.066 | 86.078 | 90.372 | 90.414 | 89.684 | 84.673 | 84.720 | 84.720 | 82.623 | 85.643 |
| Short-term debt | 205 | 64 | 123 | 291 | 30 | 522 | 21 | 11 | 39 | 10 | 10 | 238 | 244 |
| Total debt | 4.271 | 4.130 | 4.189 | 4.357 | 86.108 | 90.895 | 90.435 | 89.696 | 84.712 | 84.730 | 84.730 | 82.861 | 85.887 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Founder | Founder | 1998 | — | — |
MB Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Eigil Pedersen | Founder | 0 companies |
| Martin Bo Pedersen | Management | 0 companies |