| Revenue | — | — |
| EBITDA | DKK 240K | +785% |
| Net profit | DKK 161K | +2086% |
| Total assets | DKK 1,5M | -10% |
| Equity | DKK 138K | -69% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -1.593 | -261 | 9 | -422 | 1.998 | -45 | -86 | -35 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -39 | -1.593 | -261 | 9 | -422 | 1.998 | -45 | -86 | -35 | 240 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | -1.593 | -261 | 9 | -422 | 1.998 | -45 | -86 | -35 | 240 |
| Net financials | 2.843 | -447 | -1.036 | -927 | -156 | 931 | -388 | -2.430 | 45 | 159 |
| Profit before tax | 2.804 | -2.040 | -1.297 | -918 | -578 | 2.929 | -433 | -2.516 | 10 | 129 |
| Tax | -36 | -0 | 54 | 22 | -11 | -3 | -21 | -32 | 3 | -32 |
| Net profit | 2.840 | -2.040 | -1.351 | -940 | -567 | 2.932 | -412 | -2.484 | 7 | 161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.424 | 2.893 | 1.416 | 1.178 | 535 | 3.288 | 2.865 | 54 | 1.640 | 1.471 |
| Equity | 5.853 | 2.303 | 952 | -227 | -794 | 2.138 | 1.726 | -1.139 | 447 | 138 |
| Long-term debt | 0 | 0 | 0 | 1.164 | 1.227 | 757 | 1.123 | 1.138 | 1.058 | 1.130 |
| Short-term debt | 6.571 | 590 | 464 | 241 | 101 | 394 | 15 | 55 | 135 | 203 |
| Total debt | 6.571 | 590 | 464 | 1.405 | 1.329 | 1.150 | 1.138 | 1.193 | 1.193 | 1.333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2001 | — | — |
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2001 | |
| Individual | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Trond Klemetsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |