| Revenue | DKK 34K | -192% |
| EBITDA | DKK 34K | +192% |
| Net profit | DKK -258K | -111% |
| Total assets | DKK 670K | +245% |
| Equity | DKK -7,7M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | 26 | 59 | 83 | 99 | -44 | 16 | 260 | 100 | 40 | 28 | -36 | 34 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.005 | -3.359 | -1.686 | 132 | -7 | -186 | 2 | 279 | -1.190 | -2.011 | 28 | -36 | 34 |
| Depreciation & amort. | -21 | -21 | -21 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.026 | -3.380 | -1.707 | 125 | -7 | -186 | 2 | 279 | -1.190 | -2.011 | 28 | -36 | 34 |
| Net financials | -2.139 | -8.724 | -4.795 | -14.365 | -368 | -357 | -243 | -203 | -1.483 | -2.304 | -1.566 | 2.311 | -292 |
| Profit before tax | -2.333 | -8.745 | -5.327 | -14.289 | -233 | -402 | -227 | 56 | -1.383 | -2.264 | -1.538 | 2.275 | -258 |
| Tax | -83 | 320 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.250 | -9.066 | -5.327 | -14.289 | -233 | -402 | -227 | 56 | -1.383 | -2.264 | -1.538 | 2.275 | -258 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.087 | 19.260 | 15.200 | 1.008 | 1.223 | 894 | 1.022 | 1.005 | 1.198 | 317 | 367 | 194 | 670 |
| Equity | 22.428 | 16.184 | 10.577 | -3.738 | -3.996 | -4.397 | -4.625 | -4.569 | -5.952 | -8.215 | -9.753 | -7.479 | -7.737 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.338 | 3.076 | 4.624 | 4.746 | 5.219 | 5.292 | 5.647 | 5.574 | 6.274 | 7.618 | 7.844 | 7.673 | 8.407 |
| Total debt | 1.338 | 3.076 | 4.624 | 4.746 | 5.219 | 5.292 | 5.647 | 5.574 | 6.274 | 7.618 | 7.844 | 7.673 | 8.407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Meinert Jensen | Audit | 0 companies |
| Paul Ove Marek Kjær | Board of Directors | 0 companies |
| Lars Melchior Kongsted Kjeldsen | Board of Directors | 0 companies |
| Jørgen Skjødt | Board of Directors | 0 companies |