| Revenue | DKK -77K | -59% |
| EBITDA | DKK -77K | +59% |
| Net profit | DKK 4,9M | -48% |
| Total assets | DKK 79,1M | +9% |
| Equity | DKK 32,1M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 85 | 0 | -2 | -2.353 | -72 | -1.242 | -1.045 | -1.675 | -1.977 | -2.677 | -731 | -187 | -77 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 137 | -14 | -2 | -2.360 | -72 | -1.242 | -1.045 | -1.675 | -1.977 | -2.677 | -731 | -187 | -77 |
| Depreciation & amort. | 81 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 56 | -14 | -2 | -2.360 | -72 | -1.242 | -1.045 | -1.675 | -1.977 | -2.677 | -731 | -187 | -77 |
| Net financials | -0 | 0 | 0 | -105 | -73.257 | 33.389 | 61.759 | 3.937 | 12.142 | 4.328 | 9.947 | 7.462 | 6.137 |
| Profit before tax | 56 | -14 | -2 | -2.465 | -73.328 | 32.147 | 60.714 | 2.263 | 10.165 | 1.651 | 9.216 | 7.276 | 6.060 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.248 | 1.124 |
| Net profit | 56 | -14 | -2 | -2.465 | -73.328 | 32.147 | 60.714 | 2.263 | 10.165 | 1.651 | 9.216 | 9.524 | 4.936 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 | 7 | 4 | 61.427 | 72.289 | 101.304 | 117.108 | 93.306 | 70.771 | 68.369 | 54.723 | 72.512 | 79.067 |
| Equity | -475 | -489 | -491 | -2.956 | -76.284 | -44.138 | 16.576 | 18.839 | 29.004 | 30.655 | 17.638 | 27.162 | 32.098 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.912 |
| Short-term debt | 494 | 496 | 496 | 64.383 | 148.573 | 145.442 | 100.532 | 74.467 | 41.767 | 37.714 | 37.084 | 45.350 | 57 |
| Total debt | 494 | 496 | 496 | 64.383 | 148.573 | 145.442 | 100.532 | 74.467 | 41.767 | 37.714 | 37.084 | 45.350 | 46.969 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2003 | — | — |
HU Audit | Audit | 2003 | — | — |
AP Audit | Audit | 2003 | — | — |
PS Management | Management | 2015 | — | — |
MC Management | Management | 2003 | — | — |
HB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2016 | |
VICH 7826 ApS | Company | 33.3% | 33.3% | 2016 |
MISP HOLDING A/S | Company | 0.0% | 0.0% | 2019 |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 15.0% | 15.0% | 2019 | |
TBC HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Arne Peter Møller | Audit | 0 companies |
| Poul Spangsberg | Management | 0 companies |
| Michael Christian Bidault | Management | 0 companies |
| Henning Bjørklund Andersen | Management | 0 companies |
| Stephanie Maria Glyholt Spangsberg | Board of Directors | 0 companies |