| Revenue | DKK -196K | +413% |
| EBITDA | DKK -196K | -413% |
| Net profit | DKK -1,3M | +44% |
| Total assets | DKK 8,2M | -13% |
| Equity | DKK 8,1M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -25 | -42 | 167 | 457 | 7.714 | 672 | 236 | 646 | 878 | -2 | -38 | -196 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -37 | -25 | -42 | 167 | 457 | 7.714 | 672 | 236 | 646 | 878 | -2 | -38 | -196 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -14 | -24 | -35 | -21 | -11 | -0 | -0 | -0 |
| EBIT | -37 | -25 | -42 | 167 | 457 | 7.700 | 648 | 201 | 625 | 867 | -2 | -38 | -196 |
| Net financials | -369 | 50 | -655 | -87 | -99 | 4.908 | -1.519 | 7.188 | 6.057 | -1.845 | -3.027 | -2.280 | -1.091 |
| Profit before tax | -406 | 25 | -697 | 80 | 358 | 12.607 | -871 | 7.389 | 6.682 | -977 | -3.029 | -2.318 | -1.287 |
| Tax | -387 | 428 | 0 | 0 | -495 | 6.603 | 263 | 105 | 1.141 | -204 | 205 | 1 | 4 |
| Net profit | -19 | -403 | -697 | 80 | 853 | 6.004 | -1.133 | 7.285 | 5.541 | -773 | -3.234 | -2.319 | -1.291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.679 | 1.699 | 143 | 61 | 645 | 11.860 | 6.598 | 11.119 | 18.051 | 15.180 | 11.718 | 9.433 | 8.195 |
| Equity | -1.750 | -2.154 | -2.851 | -2.771 | -1.918 | 4.086 | 2.953 | 10.184 | 15.670 | 14.896 | 11.662 | 9.342 | 8.052 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.429 | 3.853 | 2.994 | 2.832 | 2.563 | 7.773 | 3.645 | 935 | 2.381 | 284 | 56 | 90 | 144 |
| Total debt | 6.429 | 3.853 | 2.994 | 2.832 | 2.563 | 7.773 | 3.645 | 935 | 2.381 | 284 | 56 | 90 | 144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Flemming Koch | Management | 0 companies |