| Revenue | DKK -370K | -168% |
| EBITDA | DKK -199K | -128% |
| Net profit | DKK -3,1M | -103% |
| Total assets | DKK 20K | -99% |
| Equity | DKK -36,7M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -442 | -973 | 124 | 98 | 1.230 | 181 | 542 | -370 |
| Staff expenses | -0 | -2.481 | -781 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.012 | -2.922 | -1.754 | 124 | 98 | 1.230 | 19.961 | 702 | -199 |
| Depreciation & amort. | -52 | -52 | -25 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.065 | -2.975 | -1.779 | 124 | 98 | 1.230 | 19.961 | 702 | -199 |
| Net financials | 250 | 13.895 | -5.928 | -8.783 | -6.910 | -18.876 | -39.018 | -2.218 | -2.735 |
| Profit before tax | -1.815 | 10.920 | -7.707 | -8.659 | -6.812 | -17.646 | -19.057 | -1.516 | -2.935 |
| Tax | 42 | -0 | -0 | -352 | -454 | -0 | -0 | -0 | 150 |
| Net profit | -1.857 | 10.920 | -7.707 | -8.307 | -6.358 | -17.646 | -19.057 | -1.516 | -3.085 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.935 | 50.029 | 57.811 | 46.595 | 30.785 | 25.872 | 2.687 | 2.498 | 20 |
| Equity | 43.560 | 46.184 | 29.880 | 16.365 | 1.953 | -12.995 | -32.052 | -33.568 | -36.653 |
| Long-term debt | 68 | 0 | 22.666 | 27.313 | 19.898 | 32.626 | 23.564 | 24.865 | 3.286 |
| Short-term debt | 307 | 3.427 | 4.988 | 2.917 | 8.934 | 6.241 | 11.175 | 11.201 | 33.387 |
| Total debt | 375 | 3.427 | 27.654 | 30.230 | 28.832 | 38.867 | 34.738 | 36.067 | 36.673 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Unofficial title | Unofficial title | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |