| Revenue | DKK -63K | +42% |
| EBITDA | DKK -63K | -42% |
| Net profit | DKK -94K | -101% |
| Total assets | DKK 6M | -84% |
| Equity | DKK 5,5M | -85% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.255 | -454 | -741 | — | -279 | -179 | -66 | -52 | -51 | -45 | -63 |
| Staff expenses | -2.668 | -2.685 | -2.689 | -1.412 | -154 | -0 | -150 | -0 | -0 | -0 | -0 |
| EBITDA | -1.414 | -3.139 | -3.430 | -2.161 | -434 | -179 | -216 | -52 | -51 | -45 | -63 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.414 | -3.139 | -3.430 | -2.161 | -434 | -179 | -216 | -52 | -51 | -45 | -63 |
| Net financials | 11.543 | 6.322 | 6.304 | 14.351 | 3.661 | 188 | -826 | 10.840 | -38 | 6.820 | -30 |
| Profit before tax | 8.317 | 3.182 | 2.874 | 12.231 | 3.228 | 9 | -1.042 | 10.788 | -89 | 6.775 | -94 |
| Tax | -0 | 1.955 | 1.489 | 2.882 | -52 | 15 | -125 | 344 | 383 | 447 | -0 |
| Net profit | 8.317 | 1.227 | 1.385 | 9.308 | 3.280 | -6 | -917 | 10.444 | -472 | 6.328 | -94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 115.403 | 113.241 | 117.342 | 18.301 | 21.275 | 21.017 | 20.259 | 30.737 | 30.489 | 36.358 | 5.968 |
| Equity | 114.860 | 111.587 | 109.973 | 17.246 | 20.526 | 20.520 | 19.603 | 30.047 | 29.575 | 35.903 | 5.509 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 543 | 1.654 | 7.370 | 1.055 | 749 | 497 | 656 | 690 | 914 | 455 | 459 |
| Total debt | 543 | 1.654 | 7.370 | 1.055 | 749 | 497 | 656 | 690 | 914 | 455 | 459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
CA Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BANGSBO ApS | Company | 33.3% | 33.3% | 2000 |
NORDMARKEN ApS | Company | 33.3% | 33.3% | 2000 |
HOLTEMMEN ApS | Company | 33.3% | 33.3% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Augustinus | Management | 0 companies |
| Christian Augustinus | Management | 0 companies |
| Lars Vinge Frederiksen | Board of Directors | 0 companies |
| Hans Robin Philip | Chairman | 0 companies |
| Camilla Augustinus | Board of Directors | 0 companies |
| Poul Michael Svanholm | Chairman | 0 companies |
| Thomas Augustinus | Board of Directors | 0 companies |