| Revenue | DKK 0 | — |
| EBITDA | DKK -13K | -5% |
| Net profit | DKK -13K | -5% |
| Total assets | DKK 81K | +0% |
| Equity | DKK -1,1M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | -1.021 | -67 | 317 | -64 | 19 | -35 | 4 | -10 | -13 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 24 | -1.021 | -67 | 317 | -64 | 19 | -35 | 4 | -10 | -13 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 24 | -1.021 | -67 | 317 | -64 | 19 | -35 | 4 | -10 | -13 | -13 |
| Net financials | -54 | 44 | -442 | 148 | -23 | -57 | 103 | -86 | -70 | 0 | 0 |
| Profit before tax | -30 | -977 | -509 | 465 | -87 | -38 | 69 | -82 | -80 | -13 | -13 |
| Tax | -8 | -244 | -120 | 104 | -0 | -19 | 7 | -0 | -8 | -0 | -0 |
| Net profit | -23 | -733 | -389 | 362 | -87 | -19 | 62 | -82 | -73 | -13 | -13 |
| Item | 2012 | 2013 | 2014 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.958 | 2.387 | 2.024 | 82 | 81 | 89 | 235 | 210 | 81 | 81 | 81 |
| Equity | 101 | -632 | -1.021 | -856 | -943 | -962 | -901 | -983 | -1.056 | -1.068 | -1.082 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.857 | 3.019 | 3.045 | 938 | 1.024 | 1.051 | 1.136 | 1.193 | 1.136 | 1.149 | 1.163 |
| Total debt | 3.857 | 3.019 | 3.045 | 938 | 1.024 | 1.051 | 1.136 | 1.193 | 1.136 | 1.149 | 1.163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2007 | — | — |
KB Audit | Audit | 2004 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
NM Management | Management | 2007 | — | — |
CM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THE SINDBAD COMPANY APS | Company | 50.0% | 50.0% | 2004 |
| Individual | 25.0% | 25.0% | 2004 | |
| Individual | 5.0% | 5.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vedsted | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Niclas Munk | Management | 0 companies |
| Carsten Munk | Management | 0 companies |
| Alexey Gagarinov | Board of Directors | 0 companies |
| Dmitry Dyakov | Board of Directors | 0 companies |
| Sergey Nazarenko | Board of Directors | 0 companies |