| Revenue | DKK -10K | +25% |
| EBITDA | DKK -10K | -25% |
| Net profit | DKK -417K | -123% |
| Total assets | DKK 2M | -8% |
| Equity | DKK -16,4M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | 83 | 88 | 68 | 49 | 78 | -3 | -2.001 | 1.646 | 1.036 | -58 | -8 | -10 |
| Staff expenses | -616 | -451 | -321 | -331 | -341 | -354 | -277 | -139 | -209 | -83 | -0 | -0 | -0 |
| EBITDA | -625 | -369 | -233 | -263 | -292 | -276 | -280 | -2.140 | 1.428 | 953 | -58 | -8 | -10 |
| Depreciation & amort. | -34 | -16 | -21 | -21 | -13 | -3 | -4 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -660 | -385 | -255 | -284 | -305 | -279 | -284 | -2.144 | 1.428 | 953 | -58 | -8 | -10 |
| Net financials | -393 | 3.579 | -1.600 | 8.245 | 1.544 | 806 | 6.867 | -10.991 | 3.407 | 27.634 | -5.239 | 1.888 | -420 |
| Profit before tax | -1.079 | 3.193 | -1.855 | 7.961 | 1.239 | 527 | 6.583 | -13.135 | 4.834 | 28.587 | -5.296 | 1.880 | -430 |
| Tax | -0 | -0 | -0 | -0 | -0 | -75 | -155 | -47 | -62 | -121 | -64 | 34 | -13 |
| Net profit | -1.079 | 3.193 | -1.855 | 7.961 | 1.239 | 602 | 6.738 | -13.088 | 4.896 | 28.707 | -5.232 | 1.846 | -417 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.664 | 5.625 | 5.553 | 4.616 | 4.854 | 5.133 | 5.285 | 9.323 | 5.720 | 6.044 | 108 | 2.186 | 2.018 |
| Equity | -53.303 | -43.981 | -54.521 | -43.653 | -47.546 | -44.182 | -36.314 | -46.174 | -41.278 | -12.571 | -17.804 | -15.957 | -16.374 |
| Long-term debt | 10.000 | 10.000 | 10.000 | 13.335 | 12.943 | 12.545 | 12.053 | 10.000 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.070 | 6.095 | 6.123 | 3.737 | 4.618 | 5.508 | 6.273 | 10.615 | 19.376 | 18.615 | 17.912 | 18.143 | 18.392 |
| Total debt | 18.070 | 16.095 | 16.123 | 17.071 | 17.560 | 18.053 | 18.326 | 20.615 | 19.376 | 18.615 | 17.912 | 18.143 | 18.392 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Dines Bagenkop Valentin | Board of Directors | 0 companies |
| Steen Hvidt | Board of Directors | 0 companies |
| Tina Bagenkop Nielsen | Board of Directors | 0 companies |
| Anne-Helene Bagenkop Nielsen | Board of Directors | 0 companies |
| Jep Frimann Hansen | Board of Directors | 0 companies |
| Nikolaj Dines Bagenkop Nielsen | Board of Directors | 0 companies |