| Revenue | DKK -76K | +189% |
| EBITDA | DKK -76K | -189% |
| Net profit | DKK -26,7M | -155% |
| Total assets | DKK 123M | -20% |
| Equity | DKK 122,4M | -18% |
| Employees | — | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 3 | 8 | 11 | -1 | -4 | -38 | -67 | -52 | -15 | 720 | -25 | -26 | -76 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 990 | 3 | 8 | 11 | -1 | -4 | -38 | -67 | -52 | -15 | 720 | -25 | -26 | -76 |
| Depreciation & amort. | -18 | -4 | -4 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -0 | -0 | -0 | -0 |
| EBIT | 973 | -2 | 3 | -7 | -18 | -21 | -55 | -85 | -70 | -33 | 720 | -25 | -26 | -76 |
| Net financials | 3.264 | 795 | 4.926 | -1.106 | 4.176 | 7.009 | -176 | 1.322 | 10.958 | 30.434 | 32.987 | 5.003 | 52.990 | -26.592 |
| Profit before tax | 4.237 | 793 | 4.929 | -1.112 | 4.158 | 6.988 | -231 | 1.237 | 10.888 | 30.420 | 33.707 | 4.978 | 52.964 | -26.667 |
| Tax | 14 | 2 | 10 | 10 | 8 | 12 | 23 | 29 | 35 | 184 | 977 | 18 | 4.259 | -0 |
| Net profit | 4.223 | 791 | 4.919 | -1.122 | 4.150 | 6.976 | -255 | 1.208 | 10.853 | 30.236 | 32.731 | 4.960 | 48.705 | -26.667 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.562 | 7.336 | 12.171 | 10.763 | 15.340 | 24.932 | 23.941 | 26.108 | 39.120 | 72.090 | 105.461 | 102.035 | 153.052 | 123.010 |
| Equity | 5.332 | 6.123 | 10.994 | 9.823 | 13.922 | 20.848 | 20.542 | 21.696 | 32.496 | 62.676 | 95.407 | 100.367 | 149.072 | 122.405 |
| Long-term debt | 1.159 | 1.133 | 863 | 638 | 409 | 409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 71 | 80 | 314 | 303 | 1.009 | 3.675 | 3.399 | 4.411 | 6.624 | 9.413 | 10.054 | 1.667 | 3.979 | 604 |
| Total debt | 1.230 | 1.213 | 1.177 | 940 | 1.418 | 4.084 | 3.399 | 4.411 | 6.624 | 9.413 | 10.054 | 1.667 | 3.979 | 604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 1999 | — | — |
PC Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Baagøe Schou | Audit | 0 companies |
| Palle Corell Badsted | Audit | 0 companies |