| Revenue | DKK 10K | -118% |
| EBITDA | DKK -13K | +79% |
| Net profit | DKK -13K | +82% |
| Total assets | DKK 12K | -33% |
| Equity | DKK -233K | -6% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 513 | 615 | 446 | 19 | 0 | 103 | 182 | 249 | 203 | 54 | 47 | -56 | 10 |
| Staff expenses | -357 | -421 | -193 | -36 | -3 | -21 | -35 | -33 | -53 | -23 | -27 | -4 | -0 |
| EBITDA | 16 | 4 | 81 | -109 | -85 | 19 | -28 | 69 | 32 | 31 | 20 | -60 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16 | 4 | 81 | -109 | -85 | 19 | -28 | 69 | 32 | 31 | 20 | -60 | -13 |
| Net financials | 1 | -1 | -9 | -6 | -10 | -14 | -19 | -20 | -12 | -10 | -9 | -10 | 0 |
| Profit before tax | 18 | 4 | 72 | -115 | -95 | 5 | -47 | 49 | 19 | 21 | 11 | -69 | -13 |
| Tax | -0 | 0 | 20 | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 18 | 3 | 53 | -115 | -95 | 5 | -47 | 50 | 19 | 21 | 11 | -69 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80 | 227 | 187 | 26 | 5 | 90 | 83 | 165 | 151 | 76 | 133 | 18 | 12 |
| Equity | -51 | -48 | 4 | -111 | -206 | -201 | -248 | -198 | -179 | -161 | -151 | -220 | -233 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237 | 284 | 235 | 242 |
| Short-term debt | 132 | 275 | 183 | 136 | 211 | 291 | 331 | 364 | 330 | 0 | 0 | 3 | 3 |
| Total debt | 132 | 275 | 183 | 136 | 211 | 291 | 331 | 364 | 330 | 237 | 284 | 238 | 245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ingelise Frikke Staun-Rechnitzer | Audit | 0 companies |
| Jesper Hagen Henriksen | Board of Directors | 0 companies |
| Mogens Torben Grøndrup | Board of Directors | 0 companies |
| Camilla Hagen Henriksen | Board of Directors | 0 companies |
| Kirsten Kathe Hagen | Chairman | 0 companies |