| Revenue | DKK -372K | +186% |
| EBITDA | DKK -372K | -118% |
| Net profit | DKK -5,8M | -834% |
| Total assets | DKK 37,9M | +2% |
| Equity | DKK 4,1M | -58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.108 | -1.141 | -6.324 | -956 | 61 | -2.416 | 23.133 | -400 | -1.222 | 8.275 | -1.285 | -130 | -372 |
| Staff expenses | -1.484 | -0 | -46 | -58 | -0 | -0 | -3 | -1.233 | -785 | -458 | -408 | -41 | -0 |
| EBITDA | -3.593 | -1.141 | -6.370 | -1.274 | 61 | -2.416 | 23.136 | -1.633 | -2.007 | 7.817 | -1.693 | -171 | -372 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -7 |
| EBIT | -3.593 | -1.141 | -6.370 | -1.274 | 61 | -2.416 | 23.136 | -1.633 | -2.007 | 7.817 | -1.693 | -172 | -379 |
| Net financials | -13.306 | 834 | 319 | 8.057 | -1.091 | 2.123 | -1.537 | -12.043 | -5.831 | -2.278 | -1.250 | -453 | -5.449 |
| Profit before tax | -16.899 | -307 | -6.051 | 6.783 | -1.030 | -293 | 21.599 | -13.677 | -7.838 | 5.539 | -2.943 | -624 | -5.829 |
| Tax | -0 | -0 | 4 | 18 | -215 | -969 | -156 | 900 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -16.899 | -307 | -6.054 | 6.765 | -816 | 676 | 21.755 | -14.577 | -7.838 | 5.539 | -2.943 | -624 | -5.829 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.706 | 22.151 | 15.965 | 21.109 | 21.399 | 22.618 | 39.917 | 52.166 | 49.825 | 36.932 | 35.754 | 37.051 | 37.926 |
| Equity | 21.034 | 20.679 | 14.624 | 14.789 | 14.022 | 15.523 | 37.278 | 15.834 | 7.996 | 13.534 | 10.591 | 9.967 | 4.138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.250 | 6.188 | 6.965 | 10.506 | 15.080 |
| Short-term debt | 6.671 | 1.472 | 1.341 | 5.446 | 6.552 | 7.095 | 2.639 | 36.332 | 32.818 | 14.409 | 15.399 | 13.757 | 15.872 |
| Total debt | 6.671 | 1.472 | 1.341 | 5.446 | 6.552 | 7.095 | 2.639 | 36.332 | 39.068 | 20.597 | 22.365 | 24.263 | 30.953 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HI Management | Management | 2001 | — | — |
PC Management | Management | 2001 | — | — |
JT Management | Management | 2023 | — | — |
JP | Audit | 2000 | — | — |
FB | Audit | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Hanna Irene Pluchar | Management | 0 companies |
| Poul Christian Tage Kjær | Management | 0 companies |
| Jack Thyge Rothe | Management | 0 companies |
| Jan Poul Crilles Tønnesen | Audit | 0 companies |
| Frank Bergmann Hansen | Audit | 0 companies |
| Torben Bo Olsen | Board of Directors | 0 companies |