| Revenue | — | — |
| EBITDA | DKK -1,1M | -28% |
| Net profit | DKK -1,1M | -30% |
| Total assets | DKK 833K | -58% |
| Equity | DKK 787K | -59% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -9 | -9 | -119 | 664 | 1.832 | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -83 | -104 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -9 | -9 | 105 | 659 | 1.825 | 45 | -76 | 127 | 122 | -249 | -872 | -1.119 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -9 | -9 | 105 | 659 | 1.825 | 45 | -76 | 127 | 122 | -249 | -872 | -1.119 |
| Net financials | 365 | 108 | -94 | -12 | -9 | 15 | 139 | 29 | 123 | 126 | -245 | -870 | -1.116 |
| Profit before tax | 355 | 98 | -102 | 93 | 650 | 1.840 | 46 | -67 | 117 | 120 | -251 | -876 | -1.122 |
| Tax | -0 | -0 | -0 | -41 | -3 | -10 | -24 | -2 | -1 | -0 | -45 | -12 | -0 |
| Net profit | 356 | 98 | -102 | 134 | 653 | 1.849 | 70 | -65 | 118 | 120 | -206 | -864 | -1.122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 701 | 829 | 420 | 572 | 1.239 | 3.348 | 3.260 | 2.757 | 2.869 | 2.989 | 2.789 | 1.984 | 833 |
| Equity | 314 | 412 | 310 | 445 | 1.098 | 2.844 | 2.861 | 2.742 | 2.860 | 2.980 | 2.774 | 1.910 | 787 |
| Long-term debt | 9 | 9 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 388 | 416 | 110 | 127 | 141 | 504 | 399 | 15 | 9 | 9 | 15 | 74 | 46 |
| Total debt | 388 | 416 | 110 | 127 | 141 | 504 | 399 | 15 | 9 | 9 | 15 | 74 | 46 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2003 | — | — |
KS Management | Management | 2005 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Karin Solveig Sibani | Management | 0 companies |
| Poul Schou | Chief Executive Officer | 0 companies |