| Revenue | DKK 94K | -73% |
| EBITDA | DKK 94K | -1% |
| Net profit | DKK 110K | +78% |
| Total assets | DKK 1,3M | -35% |
| Equity | DKK 971K | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33 | -56 | -195 | 28 | 4 | 42 | 43 | 162 | 28 | 1.426 | 4.913 | 344 | 94 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 33 | -56 | -195 | 28 | 4 | 42 | 43 | 162 | 28 | 47 | 20 | 94 | 94 |
| Depreciation & amort. | -38 | -38 | -38 | -38 | -38 | -38 | -38 | -38 | -38 | -38 | -38 | -0 | -0 |
| EBIT | -5 | -94 | -232 | -10 | -34 | 4 | 5 | 124 | -10 | 9 | -18 | 94 | 94 |
| Net financials | 1.092 | 1.050 | -2 | -0 | -1 | 3 | -3 | -700 | -37 | -12 | -32 | -9 | 32 |
| Profit before tax | 1.087 | 956 | -234 | -10 | -35 | 7 | 2 | -576 | -47 | -3 | -49 | 85 | 126 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 4 | -0 | -0 | 23 | 15 |
| Net profit | 1.087 | 956 | -234 | -10 | -35 | 7 | 2 | -576 | -51 | -3 | -49 | 62 | 110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.012 | 3.123 | 2.704 | 2.632 | 2.453 | 2.402 | 2.329 | 1.716 | 1.519 | 2.635 | 1.842 | 2.000 | 1.309 |
| Equity | 2.015 | 2.787 | 2.456 | 2.345 | 2.310 | 2.233 | 2.160 | 1.476 | 1.314 | 1.200 | 1.037 | 981 | 971 |
| Long-term debt | 766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 411 | 176 |
| Short-term debt | 231 | 336 | 248 | 288 | 143 | 168 | 169 | 240 | 204 | 73 | 149 | 178 | 161 |
| Total debt | 997 | 336 | 248 | 288 | 143 | 168 | 169 | 240 | 204 | 73 | 149 | 590 | 337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Management | Management | 2004 | — | — |
ID Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Scott Campbell Macaw | Management | 0 companies |
| Ivano D'Andrea | Management | 0 companies |