| Revenue | DKK 536K | -10% |
| EBITDA | DKK -8K | -109% |
| Net profit | DKK -8K | -109% |
| Total assets | DKK 65K | -8% |
| Equity | DKK -38K | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 20 | 162 | 296 | 254 | 216 | 525 | 368 | 366 | 417 | 547 | 597 | 536 |
| Staff expenses | -0 | -0 | -50 | -62 | -112 | -170 | -291 | -267 | -335 | -464 | -471 | -428 | -465 |
| EBITDA | 132 | 20 | 112 | 234 | 141 | 46 | 4 | 40 | -26 | -100 | 9 | 90 | -8 |
| Depreciation & amort. | -193 | -116 | -0 | -1 | -6 | -41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -61 | -96 | 112 | 232 | 136 | 5 | 4 | 40 | -26 | -100 | 9 | 90 | -8 |
| Net financials | 0 | -20 | -19 | -14 | -12 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -61 | -116 | 93 | 218 | 124 | 5 | 4 | 40 | -26 | -100 | 9 | 90 | -8 |
| Tax | -0 | -0 | -0 | -41 | 30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -61 | -116 | 93 | 259 | 94 | 5 | 4 | 40 | -26 | -100 | 9 | 90 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 172 | 15 | 125 | 280 | 220 | 225 | 466 | 361 | 176 | 90 | 152 | 70 | 65 |
| Equity | -382 | -499 | -406 | -147 | -53 | -48 | -44 | -4 | -29 | -129 | -120 | -30 | -38 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 160 | 135 | 110 | 85 | 60 | 0 | 0 |
| Short-term debt | 555 | 514 | 530 | 426 | 272 | 273 | 350 | 229 | 95 | 135 | 212 | 100 | 102 |
| Total debt | 555 | 514 | 530 | 426 | 272 | 273 | 510 | 364 | 205 | 220 | 272 | 100 | 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bendik Elmer | Unofficial title | 0 companies |