| Revenue | DKK -6K | -39% |
| EBITDA | DKK -6K | +39% |
| Net profit | DKK -22K | -938% |
| Total assets | DKK 404K | +0% |
| Equity | DKK 371K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -184 | -96 | 0 | -189 | 0 | -104 | -32 | 4 | -82 | -85 | -96 | -12 | -10 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.000 | -0 | -0 | -0 |
| EBITDA | -184 | -96 | 0 | -189 | 0 | -104 | -32 | 4 | -82 | -85 | -2.055 | -12 | -10 | -6 |
| Depreciation & amort. | -2.779 | -475 | -0 | -0 | -1.080 | -0 | -0 | -0 | -195 | -190 | 21 | -0 | -0 | -0 |
| EBIT | -2.964 | -571 | 0 | -189 | -1.080 | -104 | -32 | 4 | -277 | -275 | -2.076 | -12 | -10 | -6 |
| Net financials | 5.619 | 7 | 0 | 158 | 1.262 | -25 | -82 | -22 | -0 | -0 | -32 | 6 | 13 | -17 |
| Profit before tax | 2.655 | -564 | 0 | -31 | 182 | -129 | -114 | -17 | -277 | -275 | -2.107 | -6 | 4 | -22 |
| Tax | 86 | -86 | -0 | -0 | -0 | -0 | -0 | -0 | -95 | -27 | -753 | -0 | 1 | -0 |
| Net profit | 2.569 | -479 | 0 | -31 | 182 | -129 | -114 | -17 | -182 | -249 | -1.354 | -6 | 3 | -22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.788 | 3.794 | 3.606 | 2.349 | 3.017 | 10.787 | 8.512 | 12.032 | 11.846 | 11.708 | 463 | 391 | 404 | 404 |
| Equity | 1.877 | 1.398 | 1.398 | 167 | 349 | 220 | 106 | 3.576 | 2.627 | 2.378 | 397 | 391 | 394 | 371 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4.945 | 2.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.825 | 2.396 | 2.208 | 2.182 | 2.669 | 5.623 | 5.929 | 8.456 | 8.547 | 8.669 | 66 | 0 | 10 | 25 |
| Total debt | 5.825 | 2.396 | 2.208 | 2.182 | 2.669 | 10.568 | 8.407 | 8.456 | 8.547 | 8.669 | 66 | 0 | 10 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Unofficial title | Unofficial title | 2024 | — | — |
JR Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Moonshine Holding ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Stefansson | Unofficial title | 0 companies |
| Jan Revald | Management | 0 companies |