| Revenue | DKK -185K | +7% |
| EBITDA | DKK -185K | +87% |
| Net profit | DKK -26,1M | -22% |
| Total assets | DKK 20,1M | -56% |
| Equity | DKK 17M | -61% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.718 | -1.599 | -3.512 | -1.229 | -751 | 247 | -222 | 104 | 531 | 917 | 926 | -80 | -173 | -185 |
| Staff expenses | -495 | -921 | -635 | -1 | -5 | -0 | -0 | -0 | -0 | -751 | -781 | -100 | -201 | -0 |
| EBITDA | -2.213 | -2.520 | -4.147 | -1.230 | -756 | 247 | -222 | 11.395 | 14.081 | -12.577 | -13.335 | -20.006 | -1.423 | -185 |
| Depreciation & amort. | 200 | 7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -16 | -16 | -19 | -83 |
| EBIT | -2.413 | -2.527 | -4.147 | -1.230 | -756 | 247 | -222 | 11.395 | 14.081 | -12.584 | -13.351 | -20.022 | -1.442 | -268 |
| Net financials | 8.745 | -3.443 | -2.750 | 16.020 | -13.300 | -7.697 | -183 | 7.721 | 12.771 | -11.188 | -9.091 | 41.592 | -21.058 | -25.826 |
| Profit before tax | 6.332 | -5.969 | -6.897 | 14.790 | -14.056 | -7.449 | -404 | 7.824 | 13.302 | -11.029 | -8.962 | 41.396 | -21.451 | -26.094 |
| Tax | -0 | -28 | -0 | -0 | -0 | 2 | -0 | -14 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 6.332 | -5.942 | -6.897 | 14.790 | -14.056 | -7.452 | -404 | 7.838 | 13.302 | -11.029 | -8.962 | 41.396 | -21.451 | -26.094 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.509 | 23.258 | 12.835 | 27.154 | 12.245 | 4.721 | 24.521 | 31.911 | 45.037 | 33.628 | 25.318 | 67.080 | 45.310 | 20.062 |
| Equity | 22.964 | 17.022 | 10.125 | 24.915 | 10.859 | 3.407 | 22.527 | 30.365 | 43.667 | 32.134 | 23.172 | 64.568 | 43.117 | 17.023 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 350 | 0 | 0 | 0 | 0 | 2.082 | 3.000 |
| Short-term debt | 5.546 | 6.236 | 2.709 | 2.239 | 1.386 | 1.314 | 1.994 | 1.197 | 1.370 | 1.493 | 2.146 | 2.512 | 112 | 39 |
| Total debt | 5.546 | 6.236 | 2.709 | 2.239 | 1.386 | 1.314 | 1.994 | 1.547 | 1.370 | 1.493 | 2.146 | 2.512 | 2.193 | 3.040 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2001 | — | — |
LS Management | Management | 2001 | — | — |
AH Management | Management | 2001 | — | — |
PA Management | Management | 2000 | — | — |
TR Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
KP Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
JV Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Illerup Liebst | Management | 0 companies |
| Lars Sommer Sundstrøm | Management | 0 companies |
| Anders Højbo Liebst | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Tomas Rotovnik | Chief Executive Officer | 0 companies |
| Kirsten Petersen | Chief Executive Officer | 0 companies |
| Jes Vinther Jørgensen | Management | 0 companies |