| Revenue | DKK -2K | +0% |
| EBITDA | DKK -2K | +0% |
| Net profit | DKK -2K | +0% |
| Total assets | DKK 1K | +0% |
| Equity | DKK -24K | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | 383 | 1.343 | 737 | 110 | 32 | 26 | -2 | -2 | -2 | -2 |
| Staff expenses | -0 | -302 | -1.043 | -499 | -126 | -93 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | 82 | 84 | 15 | -15 | -61 | 26 | -2 | -2 | -2 | -2 |
| Depreciation & amort. | -0 | -0 | -48 | -48 | -8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | 82 | 36 | -33 | -23 | -61 | 26 | -2 | -2 | -2 | -2 |
| Net financials | 0 | 4 | -4 | -1 | -6 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -5 | 85 | 32 | -35 | -29 | -61 | 26 | -2 | -2 | -2 | -2 |
| Tax | -0 | 21 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -5 | 64 | 32 | -35 | -29 | -61 | 26 | -2 | -2 | -2 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 | 316 | 331 | 244 | 30 | 15 | 7 | 6 | 6 | 1 | 1 |
| Equity | -13 | 51 | 83 | 48 | 18 | -42 | -16 | -18 | -20 | -22 | -24 |
| Long-term debt | 0 | 0 | 2 | 0 | 0 | 20 | 20 | 20 | 20 | 20 | 20 |
| Short-term debt | 14 | 265 | 246 | 196 | 11 | 38 | 3 | 4 | 6 | 3 | 5 |
| Total debt | 14 | 265 | 249 | 196 | 11 | 58 | 23 | 24 | 26 | 23 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2012 | — | — |
KG Unofficial title | Unofficial title | 2021 | — | — |
TG Unofficial title | Unofficial title | 2024 | — | — |
RM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Frank Melsø | Management | 0 companies |
| Kenneth Gudmundsson | Unofficial title | 0 companies |
| Teis Gullitz-Wormslev | Unofficial title | 0 companies |
| Rasmus Melsø | Management | 0 companies |