| Revenue | DKK -135K | +45% |
| EBITDA | DKK -135K | -45% |
| Net profit | DKK -1,5M | +29% |
| Total assets | DKK 37,9M | +19% |
| Equity | DKK 1,1M | -72% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -17 | -9 | -9 | -20 | -3 | -7 | -69 | 512 | -69 | -60 | -93 | -135 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | 129 | 142 | -9 | -20 | -3 | -7 | -69 | 512 | -69 | -60 | -93 | -135 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | 129 | 142 | -9 | -20 | -3 | -7 | -69 | 512 | -69 | -60 | -93 | -135 |
| Net financials | 151 | 258 | 1.032 | 761 | -35 | -293 | 282 | -44 | -939 | 65 | -94 | -2.165 | -1.446 |
| Profit before tax | 304 | 387 | 1.173 | 752 | -55 | -297 | 274 | -113 | -427 | -4 | -154 | -2.258 | -1.581 |
| Tax | 81 | 73 | 75 | -38 | -13 | -10 | -13 | -36 | -26 | -55 | -86 | -64 | -33 |
| Net profit | 223 | 314 | 1.098 | 791 | -42 | -287 | 288 | -78 | -401 | 51 | -68 | -2.194 | -1.548 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.903 | 7.154 | 9.046 | 10.340 | 10.099 | 9.294 | 13.495 | 13.670 | 16.941 | 19.148 | 23.762 | 31.748 | 37.871 |
| Equity | -57 | 872 | 2.384 | 3.441 | 4.793 | 6.118 | 10.200 | 9.206 | 9.032 | 8.959 | 7.562 | 4.015 | 1.115 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.279 | 4.298 | 7.801 | 10.113 | 16.164 | 27.697 | 36.577 |
| Short-term debt | 5.960 | 6.282 | 6.662 | 6.899 | 5.306 | 3.176 | 16 | 166 | 108 | 76 | 36 | 36 | 179 |
| Total debt | 5.960 | 6.282 | 6.662 | 6.899 | 5.306 | 3.176 | 3.295 | 4.464 | 7.909 | 10.189 | 16.200 | 27.733 | 36.756 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schmidt | Audit | 0 companies |