| Revenue | DKK -243K | — |
| EBITDA | DKK -243K | — |
| Net profit | DKK -154K | -195% |
| Total assets | DKK 649K | -15% |
| Equity | DKK 397K | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.239 | 251 | 966 | 1.250 | 1.336 | 561 | -256 | -536 | 0 | -2 | 0 | -243 |
| Staff expenses | -800 | -98 | -674 | -771 | -893 | -893 | -323 | -251 | -1 | -0 | -0 | -0 |
| EBITDA | 60 | -8 | -39 | 1 | 394 | 156 | -1.208 | -893 | -172 | -2 | 0 | -243 |
| Depreciation & amort. | -250 | -0 | -0 | -0 | -218 | -500 | -515 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -189 | -8 | -39 | 1 | 175 | -344 | -1.724 | -893 | -172 | -2 | 0 | -243 |
| Net financials | -62 | 308 | 381 | 83 | -132 | 359 | -204 | -16 | -12 | -0 | -0 | -0 |
| Profit before tax | 393 | 299 | 343 | 84 | 44 | 15 | -1.928 | -909 | -184 | -2 | -0 | -243 |
| Tax | -265 | 156 | 166 | 76 | 10 | -21 | -151 | -83 | -4 | 2 | -162 | -89 |
| Net profit | 658 | 143 | 177 | 8 | 34 | 36 | -1.777 | -826 | -180 | -4 | 162 | -154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.676 | 8.144 | 10.784 | 10.167 | 10.100 | 9.867 | 3.828 | 961 | 607 | 605 | 766 | 649 |
| Equity | 2.884 | 3.027 | 3.204 | 3.212 | 3.246 | 3.023 | 1.245 | 419 | 239 | 235 | 551 | 397 |
| Long-term debt | -863 | 1.726 | 1.633 | 1.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -9.929 | 5.961 | 7.635 | 6.027 | 6.682 | 6.694 | 2.583 | 542 | 368 | 369 | 215 | 252 |
| Total debt | -10.792 | 7.687 | 9.268 | 6.955 | 6.854 | 6.694 | 2.583 | 542 | 368 | 369 | 215 | 252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2005 | — | — |
MT Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TARNE HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Mikael Tarne | Management | 0 companies |