| Revenue | DKK 57K | -43% |
| EBITDA | DKK 57K | -43% |
| Net profit | DKK 57K | -42% |
| Total assets | DKK 59K | +23% |
| Equity | DKK -1,9M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 | 4 | -107 | 51 | -16 | -42 | -77 | 20 | 26 | -345 | -286 | 100 | 57 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 11 | 4 | -107 | 119 | -16 | -63 | -77 | 20 | 451 | -392 | -286 | 100 | 57 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -3 | -0 |
| EBIT | 11 | 4 | -107 | 119 | -16 | -63 | -77 | 20 | 451 | -392 | -293 | 97 | 57 |
| Net financials | -108 | -106 | -85 | -86 | -129 | -136 | -125 | -145 | -145 | -27 | -3 | -0 | 0 |
| Profit before tax | -97 | -103 | -192 | 33 | -146 | -199 | -203 | -125 | 305 | -419 | -296 | 97 | 57 |
| Tax | -0 | -0 | -0 | 26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -97 | -103 | -192 | 7 | -146 | -199 | -203 | -125 | 305 | -419 | -296 | 97 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.002 | 2.003 | 2.001 | 2.010 | 2.003 | 2.008 | 2.009 | 2.014 | 2.436 | 273 | 138 | 48 | 59 |
| Equity | -654 | -757 | -948 | -1.018 | -1.164 | -1.363 | -1.566 | -1.691 | -1.386 | -1.805 | -2.101 | -2.004 | -1.947 |
| Long-term debt | 2.024 | 1.990 | 1.956 | 1.912 | 1.792 | 1.705 | 1.613 | 1.520 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 632 | 769 | 994 | 1.117 | 1.375 | 1.666 | 1.962 | 2.185 | 3.821 | 2.077 | 2.239 | 2.052 | 2.006 |
| Total debt | 2.656 | 2.759 | 2.950 | 3.029 | 3.167 | 3.371 | 3.575 | 3.705 | 3.821 | 2.077 | 2.239 | 2.052 | 2.006 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2008 | — | — |
KA Founder | Founder | 2004 | — | — |
SJ Audit | Audit | 2004 | — | — |
PC Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Blicher Schmidt | Management | 0 companies |
| Kenneth Amstrup Willer | Founder | 0 companies |
| Sten Jørgensen | Audit | 0 companies |
| Phil Corrient | Chief Executive Officer | 0 companies |
| Kristian Myjak Rasmussen | Chief Executive Officer | 0 companies |