| Revenue | DKK 1M | -40% |
| EBITDA | DKK 191K | -77% |
| Net profit | DKK 118K | -85% |
| Total assets | DKK 414K | -38% |
| Equity | DKK 254K | +87% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | -22 | -39 | 14 | 380 | 1.995 | 1.830 | 729 | -23 | 1.721 | 1.036 |
| Staff expenses | -0 | -0 | -0 | -0 | -50 | -1.086 | -1.038 | -1.317 | -612 | -908 | -845 |
| EBITDA | 10 | -22 | -39 | 14 | 330 | 909 | 792 | -589 | -635 | 813 | 191 |
| Depreciation & amort. | -47 | -49 | -53 | -11 | -6 | -19 | -78 | -73 | -33 | -41 | -38 |
| EBIT | -37 | -71 | -92 | 3 | 324 | 891 | 714 | -661 | -668 | 771 | 152 |
| Net financials | 285 | -154 | -504 | -87 | -555 | -246 | -27 | 777 | -29 | -20 | -1 |
| Profit before tax | 248 | -225 | -596 | -84 | -231 | 644 | 687 | 116 | -697 | 751 | 152 |
| Tax | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -50 | 33 |
| Net profit | 248 | -225 | -596 | -84 | -231 | 644 | 687 | 116 | -697 | 801 | 118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.396 | 1.276 | 696 | 692 | 674 | 1.303 | 1.197 | 703 | 119 | 662 | 414 |
| Equity | -280 | -504 | -1.100 | -1.184 | -1.415 | -771 | -84 | 32 | -665 | 135 | 254 |
| Long-term debt | 1.496 | 1.556 | 1.618 | 1.683 | 0 | 861 | 284 | 0 | 0 | 0 | 0 |
| Short-term debt | 180 | 225 | 178 | 193 | 2.090 | 1.213 | 997 | 671 | 784 | 527 | 160 |
| Total debt | 1.676 | 1.781 | 1.796 | 1.876 | 2.090 | 2.074 | 1.281 | 671 | 784 | 527 | 160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Elbrønd | Unofficial title | 0 companies |