| Revenue | DKK -23K | -127% |
| EBITDA | DKK -27K | +70% |
| Net profit | DKK -42K | +64% |
| Total assets | DKK 126K | -56% |
| Equity | DKK 10K | -82% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 166 | 110 | 231 | -12 | 60 | -55 | -205 | -36 | -43 | -110 | 87 | -23 |
| Staff expenses | -75 | -75 | -95 | -75 | -75 | -75 | -75 | -75 | -3 | -0 | -10 | -4 |
| EBITDA | 92 | 35 | 136 | -87 | -14 | -130 | -280 | -111 | -46 | -110 | -92 | -27 |
| Depreciation & amort. | -72 | -43 | -21 | -16 | -6 | -10 | -16 | -10 | -10 | -18 | -26 | -11 |
| EBIT | 20 | -8 | 115 | -102 | -20 | -140 | -296 | -121 | -57 | -128 | -118 | -38 |
| Net financials | -18 | 82 | 18 | 123 | 58 | 78 | 86 | 87 | 15 | 3 | -1 | -4 |
| Profit before tax | 2 | 75 | 133 | 21 | 38 | -62 | -210 | -34 | -42 | -125 | -119 | -42 |
| Tax | 3 | 18 | 33 | 8 | 18 | -38 | -31 | -34 | -30 | -6 | -0 | -0 |
| Net profit | -1 | 57 | 100 | 13 | 19 | -24 | -179 | -0 | -12 | -119 | -119 | -42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 465 | 448 | 632 | 600 | 583 | 629 | 563 | 614 | 404 | 397 | 283 | 126 |
| Equity | 347 | 391 | 476 | 489 | 508 | 484 | 305 | 305 | 293 | 174 | 54 | 10 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 118 | 57 | 156 | 111 | 75 | 145 | 258 | 310 | 111 | 223 | 230 | 116 |
| Total debt | 118 | 57 | 156 | 111 | 75 | 145 | 258 | 310 | 111 | 223 | 230 | 116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Georg Rüsander | Management | 0 companies |