| Revenue | DKK 134K | -54% |
| EBITDA | DKK 59K | -73% |
| Net profit | DKK -43K | +59% |
| Total assets | DKK 499K | +7% |
| Equity | DKK -5,8M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63 | 54 | 387 | 458 | 222 | 476 | 343 | 385 | 500 | 289 | 134 |
| Staff expenses | -0 | -111 | -168 | -170 | -128 | -86 | -87 | -83 | -76 | -71 | -76 |
| EBITDA | 62 | -56 | 219 | 288 | 95 | 390 | 257 | 302 | 424 | 218 | 59 |
| Depreciation & amort. | -7 | -84 | -100 | -100 | -100 | -100 | -69 | -35 | -0 | -0 | -0 |
| EBIT | 55 | -140 | 119 | 188 | -6 | 289 | 188 | 267 | 424 | 218 | 59 |
| Net financials | -327 | -332 | -312 | -165 | -5 | -12 | -15 | -27 | -25 | -30 | -31 |
| Profit before tax | -271 | -472 | -193 | 23 | -10 | 277 | 172 | 241 | 400 | 189 | 27 |
| Tax | -0 | -0 | -0 | -0 | -0 | -260 | -0 | -55 | -182 | 292 | 70 |
| Net profit | -271 | -472 | -193 | 23 | -10 | 537 | 172 | 296 | 582 | -103 | -43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56 | 728 | 681 | 672 | 708 | 593 | 564 | 576 | 756 | 465 | 499 |
| Equity | -6.631 | -7.104 | -7.297 | -7.274 | -7.285 | -6.747 | -6.576 | -6.281 | -5.699 | -5.802 | -5.845 |
| Long-term debt | 6.646 | 7.730 | 7.887 | 7.707 | 7.448 | 6.798 | 6.290 | 5.712 | 5.300 | 5.025 | 4.675 |
| Short-term debt | 42 | 101 | 91 | 239 | 544 | 543 | 850 | 1.144 | 1.154 | 1.242 | 1.669 |
| Total debt | 6.688 | 7.831 | 7.978 | 7.946 | 7.992 | 7.341 | 7.140 | 6.857 | 6.455 | 6.267 | 6.344 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG | Audit | 2002 | — | — |
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Gosvig Ladegaard | Audit | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |