| Revenue | DKK -6K | -105% |
| EBITDA | DKK -6K | -105% |
| Net profit | DKK 14K | -64% |
| Total assets | DKK 40K | -65% |
| Equity | DKK 39K | +54% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -350 | — | — | 313 | 453 | 576 | 250 | 372 | 178 | 504 | 63 | 114 | -6 |
| Staff expenses | -206 | -484 | -359 | -271 | -453 | -510 | -302 | -431 | -334 | -242 | -3 | -0 | -0 |
| EBITDA | -77 | 85 | -231 | 42 | -0 | 65 | -52 | -60 | -156 | 262 | 66 | 114 | -6 |
| Depreciation & amort. | -7 | -11 | -11 | -9 | -4 | -6 | -5 | -5 | -5 | -5 | -3 | -0 | -0 |
| EBIT | -84 | 74 | -242 | 33 | -4 | 60 | -57 | -64 | -161 | 257 | 63 | 114 | -6 |
| Net financials | -1 | -1 | -0 | -47 | -4 | -3 | -3 | -5 | -3 | -6 | -118 | -76 | 63 |
| Profit before tax | -83 | 73 | -242 | -14 | -8 | 57 | -60 | -69 | -164 | 252 | -55 | 39 | 57 |
| Tax | -20 | 19 | -57 | 12 | -1 | 13 | -13 | 48 | 2 | -1 | -1 | -0 | 43 |
| Net profit | -63 | 54 | -185 | -26 | -7 | 44 | -47 | -117 | -166 | 253 | -55 | 39 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -334 | 423 | 178 | 172 | 182 | 204 | 149 | 86 | 87 | 382 | 168 | 113 | 40 |
| Equity | 237 | 291 | 106 | 80 | 74 | 118 | 71 | -46 | -211 | 41 | -13 | 26 | 39 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -97 | 132 | 72 | 91 | 109 | 87 | 78 | 132 | 297 | 340 | 181 | 87 | 0 |
| Total debt | -97 | 132 | 72 | 91 | 109 | 87 | 78 | 132 | 297 | 340 | 181 | 87 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Thillemann | Management | 0 companies |
| Bernino Bjarne Basse Lind | Board of Directors | 0 companies |
| Nicolai Farver | Board of Directors | 0 companies |