| Revenue | DKK -38K | -70% |
| EBITDA | DKK -38K | +83% |
| Net profit | DKK -71K | +72% |
| Total assets | DKK 185K | +75% |
| Equity | DKK -2,3M | -3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -396 | 214 | 56 | — | 462 | 29 | -10 | 38 | 80 | 136 | -60 | -125 | -38 |
| Staff expenses | -614 | -671 | -259 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 332 | -457 | -384 | 0 | 359 | 114 | -28 | 253 | 80 | 136 | -770 | -222 | -38 |
| Depreciation & amort. | -57 | -57 | -86 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 275 | -514 | -470 | 0 | 359 | 114 | -28 | 253 | 80 | 136 | -770 | -222 | -38 |
| Net financials | 0 | 0 | 0 | 0 | -69 | -568 | -68 | -60 | -64 | -106 | -106 | -32 | -34 |
| Profit before tax | 323 | -566 | -527 | 0 | 290 | -454 | -95 | 192 | 16 | 29 | -876 | -254 | -71 |
| Tax | 74 | 68 | -0 | -0 | -0 | -34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 248 | -633 | -527 | 0 | 290 | -420 | -95 | 192 | 16 | 29 | -876 | -254 | -71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 768 | 468 | 78 | 0 | 407 | 48 | 4 | 40 | 1.037 | 1.047 | 301 | 106 | 185 |
| Equity | 143 | -490 | -1.018 | 0 | -798 | -1.218 | -1.313 | -1.120 | -1.105 | -1.075 | -1.951 | -2.205 | -2.277 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -625 | 958 | 1.095 | 0 | 1.204 | 1.265 | 1.317 | 1.161 | 2.142 | 2.122 | 2.252 | 2.311 | 2.462 |
| Total debt | -625 | 958 | 1.095 | 0 | 1.204 | 1.265 | 1.317 | 1.161 | 2.142 | 2.122 | 2.252 | 2.311 | 2.462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MS INCUBATOR ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Plesner Pontoppidan | Management | 0 companies |