| Revenue | DKK 105K | -97% |
| EBITDA | DKK -113K | -104% |
| Net profit | DKK 52K | -98% |
| Total assets | DKK 6,4M | +0% |
| Equity | DKK 3,9M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.120 | 8.648 | 9.302 | 10.172 | 1.309 | 1.009 | 208 | 2.170 | 3.008 | 105 |
| Staff expenses | -367 | -373 | -345 | -380 | -337 | -402 | -42 | -77 | -0 | -218 |
| EBITDA | 1.090 | -434 | 580 | 50 | 971 | 607 | 167 | 2.092 | 3.008 | -113 |
| Depreciation & amort. | 519 | 104 | 104 | 69 | 36 | -37 | -34 | -33 | -13 | -11 |
| EBIT | 571 | -538 | 475 | -18 | 935 | 570 | 133 | 2.059 | 2.994 | -124 |
| Net financials | 287 | -89 | -250 | -204 | -175 | -151 | -117 | -77 | 23 | 185 |
| Profit before tax | 385 | -627 | 225 | -223 | 760 | 419 | 16 | 1.982 | 3.017 | 62 |
| Tax | -427 | 1.394 | -0 | -0 | -0 | -0 | -0 | -440 | 483 | 10 |
| Net profit | 813 | -2.021 | 225 | -223 | 760 | 419 | 16 | 2.422 | 2.535 | 52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.169 | 5.226 | 4.593 | 4.526 | 4.841 | 3.953 | 4.473 | 6.078 | 6.362 | 6.370 |
| Equity | -327 | -2.348 | -2.123 | -2.346 | -1.586 | -990 | -974 | 1.448 | 3.983 | 3.921 |
| Long-term debt | 3.826 | 3.826 | 3.826 | 3.826 | 3.826 | 3.826 | 3.826 | 3.326 | 0 | 0 |
| Short-term debt | 3.670 | 3.748 | 2.891 | 3.046 | 2.601 | 1.117 | 1.621 | 1.304 | 2.336 | 2.396 |
| Total debt | 7.496 | 7.574 | 6.716 | 6.872 | 6.427 | 4.943 | 5.447 | 4.630 | 2.336 | 2.396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OT | Audit | 2004 | — | — |
FO | Audit | 2000 | — | — |
PA Management | Management | 2000 | — | — |
OK Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Thusgaard Kristiansen | Audit | 0 companies |
| Frede Oddershede Nielsen | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Ove Karsten Petersen | Management | 0 companies |