| Revenue | — | — |
| EBITDA | DKK -17K | +23% |
| Net profit | DKK -23K | +66% |
| Total assets | DKK 3,2M | +0% |
| Equity | DKK 3,2M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 43 | -14 | -20 | -14 | -14 | -33 | -30 | -2 | -22 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 43 | -14 | -20 | -14 | -14 | -33 | -30 | -2 | -22 | -17 |
| Net financials | 49 | 240 | 157 | 27 | 62 | -169 | 1.395 | 38 | -46 | -6 |
| Profit before tax | 43 | 226 | 137 | 13 | 48 | -202 | 1.365 | 36 | -68 | -23 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 43 | 226 | 137 | 13 | 48 | -202 | 1.365 | 36 | -68 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.519 | 1.751 | 1.908 | 1.934 | 1.995 | 1.868 | 3.248 | 3.271 | 3.224 | 3.218 |
| Equity | 1.513 | 1.739 | 1.876 | 1.889 | 1.937 | 1.855 | 3.220 | 3.256 | 3.188 | 3.165 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 12 | 32 | 45 | 58 | 13 | 28 | 15 | 36 | 53 |
| Total debt | 6 | 12 | 32 | 45 | 58 | 13 | 28 | 15 | 36 | 53 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Unofficial title | Unofficial title | 2022 | — | — |
HB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WORNING ApS | Company | 15.0% | 15.0% | 2011 |
CEKA HOLDING ApS | Company | 15.0% | 15.0% | 2011 |
BUSINESS SYNERGY GROUP ApS | Company | 25.0% | 25.0% | 2011 |
KÄRNAN INVEST ApS | Company | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Fogh | Unofficial title | 0 companies |
| Henrik Bonnerup | Management | 0 companies |