| Revenue | DKK -548 | — |
| EBITDA | DKK -548 | — |
| Net profit | DKK 344K | +66% |
| Total assets | DKK 72K | +315% |
| Equity | DKK 26K | +108% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -2 | 2 | 0 | — | — | — | — | — | — | — | — | -1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Depreciation & amort. | -0 | -33 | -72 | -72 | -72 | -72 | -72 | -72 | -72 | -72 | -72 | -71 | -0 |
| EBIT | 0 | -34 | -70 | -72 | -72 | -72 | -72 | -72 | -72 | -72 | -72 | -71 | -1 |
| Net financials | 0 | 66 | 45 | 35 | -6 | 1 | 1 | 0 | -1 | 6 | -1 | 278 | 344 |
| Profit before tax | 0 | 32 | -25 | -37 | -78 | -71 | -71 | -71 | -72 | -65 | -72 | 207 | 344 |
| Tax | -0 | -0 | -8 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | 2 | -0 | -0 |
| Net profit | 0 | 32 | -18 | -37 | -77 | -71 | -71 | -71 | -72 | -65 | -74 | 207 | 344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 965 | 988 | 605 | 522 | 450 | 379 | 307 | 235 | 181 | 89 | 17 | 72 |
| Equity | 0 | 32 | 14 | -23 | -100 | -170 | -241 | -313 | -385 | -450 | -524 | -317 | 26 |
| Long-term debt | 0 | 664 | 512 | 529 | 397 | 262 | 0 | 0 | 0 | 0 | 0 | 0 | 45 |
| Short-term debt | 0 | 270 | 462 | 99 | 225 | 359 | 620 | 620 | 620 | 632 | 613 | 335 | 1 |
| Total debt | 0 | 933 | 974 | 628 | 621 | 621 | 620 | 620 | 620 | 632 | 613 | 335 | 46 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IZ Management | Management | 2009 | — | — |
TG Unofficial title | Unofficial title | 2024 | — | — |
HB Management | Management | 2006 | — | — |
RS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Zammit | Management | 0 companies |
| Teis Gullitz-Wormslev | Unofficial title | 0 companies |
| Hans Bodmer | Management | 0 companies |
| Rolf Schmid | Management | 0 companies |