| Revenue | DKK 229K | +18% |
| EBITDA | DKK -149K | -177% |
| Net profit | DKK -1M | -9477% |
| Total assets | DKK 388K | -67% |
| Equity | DKK -1,5M | -208% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | -5 | -9 | -10 | 147 | 193 | 94 | 193 | 229 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -378 |
| EBITDA | 49 | -5 | -9 | -10 | 147 | 193 | 94 | 193 | -149 |
| Depreciation & amort. | -11 | -8 | -2 | -0 | 105 | -144 | -154 | -198 | -212 |
| EBIT | 38 | -13 | -11 | -10 | 42 | 49 | -60 | -5 | -361 |
| Net financials | -33 | -29 | -41 | -26 | -71 | 21 | -63 | -22 | -574 |
| Profit before tax | 71 | -42 | -53 | -36 | -29 | 70 | -123 | -27 | -935 |
| Tax | -0 | -0 | -0 | -0 | -90 | -4 | -28 | -16 | 71 |
| Net profit | 71 | -42 | -53 | -36 | 61 | 74 | -96 | -11 | -1.006 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72 | 0 | 0 | 650 | 1.170 | 1.132 | 1.344 | 1.168 | 388 |
| Equity | 381 | 0 | 0 | -512 | -451 | -377 | -473 | -484 | -1.489 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -453 | 0 | 0 | 1.162 | 1.621 | 1.510 | 1.817 | 1.652 | 1.877 |
| Total debt | -453 | 0 | 0 | 1.162 | 1.621 | 1.510 | 1.817 | 1.652 | 1.877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Audit | Audit | 2004 | — | — |
JP Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Frederiksen | Audit | 0 companies |
| Jytte Palsgaard | Audit | 0 companies |