| Revenue | DKK 494K | -61% |
| EBITDA | DKK -687K | -191% |
| Net profit | DKK -555K | -178% |
| Total assets | DKK 514K | -47% |
| Equity | DKK 150K | -79% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -80 | -149 | -569 | — | -15 | 8 | -5 | 0 | 472 | 1.274 | 494 |
| Staff expenses | -71 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -460 | -519 | -1.181 |
| EBITDA | -151 | -149 | -569 | 59 | -15 | 8 | -5 | 0 | 12 | 755 | -687 |
| Depreciation & amort. | -21 | -76 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -172 | -225 | -569 | 59 | -15 | 8 | -5 | 0 | 12 | 755 | -687 |
| Net financials | -9 | -3 | -0 | -0 | 234 | -235 | 367 | -126 | -0 | -1 | -15 |
| Profit before tax | -18 | -228 | -569 | 59 | 219 | -227 | 361 | -126 | 12 | 754 | -702 |
| Tax | 82 | -91 | -0 | -0 | -0 | -0 | -0 | -0 | 10 | 47 | -147 |
| Net profit | -100 | -138 | -569 | 59 | 219 | -227 | 361 | -126 | 2 | 707 | -555 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 745 | 1.155 | 59 | 118 | 352 | 117 | 498 | 0 | 493 | 971 | 514 |
| Equity | 170 | 278 | -291 | -232 | -13 | -241 | 121 | -5 | -3 | 704 | 150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 575 | 877 | 350 | 350 | 366 | 358 | 378 | 5 | 496 | 267 | 364 |
| Total debt | 575 | 877 | 350 | 350 | 366 | 358 | 378 | 5 | 496 | 267 | 364 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Audit | Audit | 2002 | — | — |
JN Management | Management | 2002 | — | — |
| Audit | 2009 | — | — | |
KM Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Halberg | Audit | 0 companies |
| Jacob Nyborg | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Henrik Wessmann Jensen | Board of Directors | 0 companies |