| Revenue | DKK -50K | -30% |
| EBITDA | DKK -50K | +30% |
| Net profit | DKK 5,7M | +495% |
| Total assets | DKK 17,7M | +18% |
| Equity | DKK 17,6M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -180 | -202 | -246 | -178 | -20 | -176 | -208 | -163 | -158 | 17 | -148 | -72 | -50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -180 | -202 | -246 | -178 | -20 | -176 | -208 | -163 | -158 | 17 | -148 | -72 | -50 |
| Depreciation & amort. | 31 | -210 | -215 | -217 | -165 | -131 | -168 | -163 | -123 | -47 | -47 | -0 | -0 |
| EBIT | -211 | -412 | -461 | -394 | -185 | -307 | -376 | -326 | -281 | -30 | -195 | -72 | -50 |
| Net financials | -1.359 | 1.972 | 4.787 | 7.478 | 6.935 | 8.261 | 4.871 | 3.616 | 413 | 3.083 | 15.910 | -1.677 | 5.599 |
| Profit before tax | -1.570 | 1.560 | 4.326 | 7.084 | 6.750 | 7.954 | 4.495 | 3.291 | 132 | 3.054 | 15.715 | -1.749 | 5.549 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -319 | -297 | -183 |
| Net profit | -1.570 | 1.560 | 4.326 | 7.084 | 6.750 | 7.954 | 4.495 | 3.291 | 132 | 3.054 | 16.034 | -1.452 | 5.732 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.219 | 10.397 | 8.567 | 11.397 | 15.647 | 18.601 | 18.112 | 16.380 | 10.809 | 7.871 | 23.897 | 14.944 | 17.677 |
| Equity | 2.756 | 4.316 | 4.272 | 11.356 | 15.606 | 18.560 | 18.056 | 16.347 | 10.778 | 7.832 | 23.866 | 14.914 | 17.646 |
| Long-term debt | 5.381 | 5.904 | 3.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 82 | 176 | 339 | 40 | 41 | 41 | 56 | 34 | 31 | 39 | 31 | 31 | 31 |
| Total debt | 5.462 | 6.080 | 4.295 | 40 | 41 | 41 | 56 | 34 | 31 | 39 | 31 | 31 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1999 | — | — |
CE | Audit | 1999 | — | — |
JB Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAPITALFORUM HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Jesper Bo Hansen | Management | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Bo Bræstrup | Board of Directors | 0 companies |
| Jesper Clausen | Board of Directors | 0 companies |
| Claus Peter Groth Bruun | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |