| Revenue | DKK 230K | +39% |
| EBITDA | DKK -57K | -201% |
| Net profit | DKK -250K | -124% |
| Total assets | DKK 7,7M | +0% |
| Equity | DKK 1,1M | -18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 161 | -124 | -159 | -103 | -61 | -46 | -290 | 121 | 98 | 86 | 477 | 165 | 230 |
| Staff expenses | -523 | -61 | -8 | -0 | -0 | -0 | -33 | -111 | -106 | -109 | -109 | -109 | -287 |
| EBITDA | -362 | -185 | -61 | -103 | -61 | -46 | -323 | 10 | -8 | -23 | 368 | 56 | -57 |
| Depreciation & amort. | -14 | -35 | 53 | -10 | -10 | -15 | -7 | -7 | -8 | -57 | -67 | -0 | -0 |
| EBIT | -376 | -220 | -115 | -113 | -71 | -61 | -330 | 3 | -17 | -81 | 301 | 56 | -57 |
| Net financials | -344 | -146 | -51 | -81 | -91 | -86 | -163 | -55 | -103 | -339 | -170 | -281 | -372 |
| Profit before tax | -720 | -366 | -165 | -194 | -162 | -147 | -493 | -52 | -119 | -420 | 130 | 1.104 | -339 |
| Tax | -0 | -89 | -43 | -145 | -0 | -36 | -0 | -57 | -101 | -11 | -87 | 53 | -89 |
| Net profit | -720 | -277 | -122 | -49 | -162 | -111 | -493 | 5 | -19 | -409 | 217 | 1.052 | -250 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 905 | 854 | 1.792 | 1.890 | 2.213 | 2.436 | 1.516 | 1.732 | 3.683 | 8.015 | 5.450 | 7.699 | 7.715 |
| Equity | 345 | 68 | -54 | -103 | 125 | 125 | 125 | 130 | 125 | 125 | 342 | 1.394 | 1.144 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.366 | 1.300 | 1.234 | 1.627 |
| Short-term debt | 560 | 786 | 1.847 | 1.994 | 2.088 | 2.311 | 1.391 | 1.601 | 3.558 | 6.524 | 3.808 | 4.993 | 4.918 |
| Total debt | 560 | 786 | 1.847 | 1.994 | 2.088 | 2.311 | 1.391 | 1.601 | 3.558 | 7.890 | 5.108 | 6.226 | 6.545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Management | Management | 2001 | — | — |
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
D & H INVEST A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Petersen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |