| Revenue | DKK 57K | -92% |
| EBITDA | DKK 57K | -92% |
| Net profit | DKK -2,3M | -816% |
| Total assets | DKK 1,1M | -94% |
| Equity | DKK 34K | -99% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 80 | 600 | 600 | 600 | 600 | 600 | 840 | 840 | 1.092 | 734 | 57 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -120 | -21 | 514 | 452 | 510 | 357 | 524 | 550 | 605 | 966 | 734 | 57 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 |
| EBIT | -120 | -21 | 514 | 452 | 510 | 357 | 524 | 550 | 605 | 966 | 734 | 44 |
| Net financials | 0 | -58 | -110 | 98 | 50 | 23 | -65 | -63 | -258 | -389 | -466 | -6 |
| Profit before tax | -120 | -79 | 404 | 550 | 561 | 380 | 459 | 486 | 347 | 576 | 268 | -3.091 |
| Tax | -0 | -0 | 53 | 206 | 41 | 81 | 99 | 105 | 74 | 125 | -56 | -772 |
| Net profit | -120 | -79 | 350 | 344 | 520 | 299 | 360 | 381 | 273 | 451 | 324 | -2.320 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.658 | 7.108 | 7.457 | 9.289 | 9.516 | 8.612 | 8.989 | 18.887 | 17.565 | 18.606 | 17.705 | 1.116 |
| Equity | -72 | 2.579 | 2.929 | 3.273 | 3.793 | 3.161 | 2.522 | 2.903 | 3.176 | 3.627 | 3.178 | 34 |
| Long-term debt | 2.500 | 3.285 | 3.745 | 5.130 | 4.887 | 4.583 | 5.569 | 15.054 | 13.428 | 13.904 | 13.452 | 1.082 |
| Short-term debt | 230 | 480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total debt | 2.730 | 3.765 | 3.745 | 5.130 | 4.887 | 4.583 | 5.569 | 15.054 | 13.428 | 13.904 | 13.452 | 1.082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2004 | — | — |
FB Unofficial title | Unofficial title | 2024 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
AP Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
JAN PELBY ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Amit Marwaha | Management | 0 companies |
| Flemming Bo Pelby | Unofficial title | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Amrit Pal Marwaha | Management | 0 companies |