| Revenue | DKK -240K | +128% |
| EBITDA | DKK -522K | -238% |
| Net profit | DKK -742K | -166% |
| Total assets | DKK 3,6M | -7% |
| Equity | DKK 2,1M | -26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 425 | 199 | 3 | 17 | 526 | 1.000 | 180 | 130 | 837 | 450 | 212 | -105 | -240 |
| Staff expenses | -200 | -100 | -0 | -0 | -50 | -150 | -334 | -344 | -325 | -257 | -302 | -49 | -282 |
| EBITDA | 225 | 99 | 3 | 17 | 476 | 850 | -154 | -215 | 512 | 194 | -90 | -154 | -522 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -3 | -3 | -3 | -3 | -6 | -13 | -13 | -13 |
| EBIT | 225 | 99 | 3 | 17 | 470 | 847 | -157 | -218 | 509 | 187 | -103 | -167 | -535 |
| Net financials | -202 | -798 | -877 | 8 | 5 | 30 | -77 | -11 | -35 | 1.847 | 224 | -199 | -207 |
| Profit before tax | 23 | -699 | -874 | 25 | 475 | 877 | -211 | -229 | 474 | 2.035 | 121 | -279 | -742 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 23 | -699 | -874 | 25 | 475 | 877 | -211 | -229 | 474 | 2.035 | 121 | -279 | -742 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.363 | 2.536 | 1.625 | 1.088 | 1.426 | 3.179 | 2.523 | 2.159 | 2.634 | 4.394 | 3.966 | 3.891 | 3.622 |
| Equity | 2.711 | 2.012 | 1.138 | 963 | 1.177 | 1.905 | 1.143 | 804 | 1.278 | 3.200 | 3.207 | 2.810 | 2.068 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.652 | 524 | 487 | 125 | 249 | 1.274 | 1.380 | 1.355 | 1.356 | 1.194 | 759 | 1.081 | 1.554 |
| Total debt | 2.652 | 524 | 487 | 125 | 249 | 1.274 | 1.380 | 1.355 | 1.356 | 1.194 | 759 | 1.081 | 1.554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2012 | — | — |
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Carina Sivager | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |