| Revenue | — | — |
| EBITDA | DKK -23K | -140% |
| Net profit | DKK -21K | -419% |
| Total assets | DKK 72K | -10% |
| Equity | DKK 52K | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 | 34 | 25 | 46 | -17 | -7 | -15 | -12 | -10 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -118 | 203 | 124 | 646 | 83 | 293 | -90 | -16 | -10 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -118 | 203 | 124 | 646 | 83 | 293 | -90 | -16 | -10 | -23 |
| Net financials | -28 | -17 | -20 | -27 | -25 | -24 | -20 | -14 | 6 | 3 |
| Profit before tax | -146 | 186 | 104 | 619 | 57 | 268 | -110 | -30 | -4 | -21 |
| Tax | -0 | -0 | -0 | -0 | -0 | -43 | 43 | -0 | -0 | -0 |
| Net profit | -146 | 186 | 104 | 619 | 57 | 311 | -152 | -30 | -4 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.378 | 1.541 | 1.624 | 2.252 | 2.331 | 2.681 | 2.526 | 85 | 80 | 72 |
| Equity | -1.018 | -832 | -728 | -109 | -52 | 259 | 107 | 77 | 73 | 52 |
| Long-term debt | 1.662 | 1.662 | 1.662 | 1.662 | 1.692 | 1.692 | 0 | 0 | 0 | 0 |
| Short-term debt | 734 | 712 | 690 | 699 | 690 | 729 | 2.419 | 8 | 7 | 20 |
| Total debt | 2.396 | 2.374 | 2.352 | 2.361 | 2.382 | 2.422 | 2.419 | 8 | 7 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Audit | Audit | 2005 | — | — |
MS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
BJERREGAARD CAPITAL ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| CENSOR REVISION ApS | Audit | 0 companies |
| Morten Sten Bjerregaard | Management | 0 companies |