| Revenue | DKK 242K | -82% |
| EBITDA | DKK -127K | -391% |
| Net profit | DKK -127K | -391% |
| Total assets | DKK 0 | -100% |
| Equity | DKK 0 | -100% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | -31 | 34 | 57 | 59 | 79 | 1.263 | 258 | 1.371 | 242 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -180 | -0 |
| EBITDA | -27 | -31 | 34 | 57 | 59 | -309 | 304 | 32 | 44 | -127 |
| Depreciation & amort. | -0 | -8 | -18 | -14 | -15 | -8 | -0 | -0 | -0 | -0 |
| EBIT | -27 | -38 | 16 | 43 | 43 | -317 | 304 | 32 | 44 | -127 |
| Net financials | 7 | -14 | -14 | -12 | -27 | 37 | 0 | 0 | 0 | 0 |
| Profit before tax | -20 | -52 | 2 | 31 | 16 | -280 | 304 | 32 | 44 | -127 |
| Tax | -0 | -0 | -0 | -8 | 8 | 23 | -0 | -0 | -0 | -0 |
| Net profit | -20 | -52 | 2 | 40 | 8 | -304 | 304 | 32 | 44 | -127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 188 | 1.078 | 1.047 | 2.016 | 2.145 | 1.719 | 1.479 | 1.086 | 243 | 0 |
| Equity | 119 | 67 | 69 | 108 | 116 | -188 | 117 | 159 | 171 | 0 |
| Long-term debt | 0 | 205 | 165 | 335 | 378 | 237 | 23 | 21 | 0 | 0 |
| Short-term debt | 69 | 806 | 813 | 1.573 | 1.651 | 1.670 | 1.339 | 905 | 72 | 0 |
| Total debt | 69 | 1.011 | 978 | 1.907 | 2.029 | 1.907 | 1.362 | 927 | 72 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2012 | — | — |
JS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Schjødt Terkildsen | Management | 0 companies |
| Jesper Schjødt Terkildsen | Management | 0 companies |