| Revenue | DKK -10K | — |
| EBITDA | DKK -10K | +50% |
| Net profit | DKK -13K | -100% |
| Total assets | DKK 107K | -7% |
| Equity | DKK 57K | -18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.650 | 1.520 | 0 | 1.450 | 0 | 2.600 | 0 | — | 0 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 581 | 202 | 50 | -23 | -109 | 734 | -40 | -38 | -21 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 581 | 202 | 50 | -23 | -109 | 734 | -40 | -38 | -21 | -10 |
| Net financials | -192 | -216 | 2.428 | -637 | 348 | -91 | -5.439 | 1.589 | 3.340 | -2 |
| Profit before tax | 493 | -14 | 2.477 | -647 | 242 | 610 | -5.439 | 1.563 | 4.155 | -13 |
| Tax | -0 | -0 | 491 | -0 | -0 | 28 | -0 | -0 | 38 | -0 |
| Net profit | 493 | -14 | 1.987 | -647 | 242 | 582 | -5.439 | 1.563 | 4.117 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.229 | 1.497 | 1.385 | 7.492 | 15.068 | 15.959 | 8.515 | 9.199 | 116 | 107 |
| Equity | -2.321 | -2.335 | -348 | -995 | -754 | -172 | -5.611 | -4.048 | 70 | 57 |
| Long-term debt | 944 | 944 | 944 | 1.850 | 1.850 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.605 | 2.888 | 789 | 6.638 | 13.972 | 16.131 | 14.126 | 13.247 | 46 | 51 |
| Total debt | 5.549 | 3.832 | 1.733 | 8.488 | 15.822 | 16.131 | 14.126 | 13.247 | 46 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1978 | — | — |
TC Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Thomas Carlsen | Unofficial title | 0 companies |