| Revenue | DKK -2M | +3010% |
| EBITDA | DKK -2M | -3010% |
| Net profit | DKK -24,2M | -342% |
| Total assets | DKK 55,5M | -1% |
| Equity | DKK -26,1M | -1317% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | 186 | -8 | -36 | -78 | -32 | -583 | -113 | -16 | -208 | -344 | -64 | -2.002 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -9 | -8 | -36 | -78 | -32 | -583 | -113 | -16 | -208 | -344 | -64 | -2.002 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -9 | -8 | -36 | -78 | -32 | -583 | -113 | -16 | -208 | -344 | -64 | -2.002 |
| Net financials | 0 | -15.781 | -1.611 | -750 | -1.650 | -2.542 | -1.776 | -4.521 | -10.977 | -3.833 | -7.826 | -5.414 | -22.246 |
| Profit before tax | -15 | -15.789 | -1.619 | -786 | -1.728 | -2.573 | -2.359 | -4.634 | -10.993 | -4.042 | -8.169 | -5.479 | -24.249 |
| Tax | -0 | -0 | -0 | -0 | -0 | 36 | -0 | 110 | 190 | 195 | -4 | -0 | -18 |
| Net profit | -15 | -15.789 | -1.619 | -786 | -1.728 | -2.608 | -2.359 | -4.745 | -11.183 | -4.237 | -8.165 | -5.479 | -24.231 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.313 | 204 | 5.814 | 12.879 | 12.600 | 15.078 | 16.614 | 27.368 | 31.609 | 32.421 | 45.751 | 55.910 | 55.477 |
| Equity | 558 | -15.232 | -16.850 | -19.091 | -20.818 | -23.427 | -25.786 | -30.530 | -41.714 | -45.950 | 3.638 | -1.841 | -26.072 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.756 | 15.436 | 22.664 | 31.970 | 33.419 | 38.505 | 42.400 | 57.898 | 73.322 | 78.371 | 42.112 | 57.751 | 81.549 |
| Total debt | 8.756 | 15.436 | 22.664 | 31.970 | 33.419 | 38.505 | 42.400 | 57.898 | 73.322 | 78.371 | 42.112 | 57.751 | 81.549 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2001 | — | — |
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Yggdrasil Group ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Henrik Christiansen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |