| Revenue | DKK -37K | -11% |
| EBITDA | DKK -70K | +35% |
| Net profit | DKK -71K | +35% |
| Total assets | DKK 40K | -59% |
| Equity | DKK -13K | -122% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 110 | 212 | 59 | 1 | 146 | 19 | 96 | 58 | 140 | 148 | -42 | -37 |
| Staff expenses | -65 | -104 | -55 | -29 | -37 | -39 | -61 | -70 | -86 | -84 | -66 | -33 |
| EBITDA | 45 | 108 | 4 | -27 | 109 | -20 | 35 | -12 | 55 | 63 | -108 | -70 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 | -4 | -4 | -4 | -4 | -0 | -0 | -0 |
| EBIT | 45 | 108 | 4 | -27 | 105 | -24 | 31 | -16 | 50 | 63 | -108 | -70 |
| Net financials | -2 | -1 | 2 | 1 | 3 | 0 | -2 | -0 | -2 | -0 | -1 | -0 |
| Profit before tax | 44 | 107 | 5 | -27 | 108 | -24 | 29 | -16 | 49 | 63 | -109 | -71 |
| Tax | 11 | 31 | 5 | 4 | 28 | 1 | 11 | 8 | 14 | 15 | -0 | -0 |
| Net profit | 32 | 76 | 0 | -31 | 80 | -25 | 18 | -24 | 34 | 48 | -109 | -71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 83 | 180 | 175 | 158 | 245 | 173 | 199 | 177 | 268 | 277 | 97 | 40 |
| Equity | 40 | 116 | 116 | 86 | 165 | 140 | 158 | 134 | 168 | 217 | 58 | -13 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 8 | 0 | 0 | 0 |
| Short-term debt | 42 | 64 | 58 | 72 | 79 | 33 | 41 | 40 | 92 | 60 | 40 | 53 |
| Total debt | 42 | 64 | 58 | 72 | 79 | 33 | 41 | 43 | 100 | 60 | 40 | 53 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2006 | — | — |
WB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Ammitzbøll Bæch Frandsen | Management | 0 companies |
| Wentzel Bohn-Willeberg | Management | 0 companies |