| Revenue | DKK -160K | -13% |
| EBITDA | DKK -160K | +13% |
| Net profit | DKK -202K | -1% |
| Total assets | DKK 178K | +7% |
| Equity | DKK -531K | -61% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -823 | -664 | -596 | -564 | -470 | -295 | -341 | -35 | -53 | 28 | -195 | -184 | -160 |
| Staff expenses | -805 | -645 | -672 | -602 | -392 | -176 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.628 | -1.309 | -386 | -1.166 | -861 | -471 | -341 | -35 | -53 | 28 | -195 | -184 | -160 |
| Depreciation & amort. | -325 | -308 | 441 | -212 | -215 | -91 | -35 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.953 | -1.617 | -827 | -1.378 | -1.076 | -562 | -375 | -35 | -53 | 28 | -195 | -184 | -160 |
| Net financials | 749 | 216 | 1.376 | -1.914 | -14.685 | -486 | 1.751 | -4 | -2 | -3 | -9 | -15 | -42 |
| Profit before tax | -1.204 | -2.061 | -34 | -4.122 | -16.669 | -1.049 | -391 | -39 | -55 | 26 | -204 | -199 | -202 |
| Tax | 964 | 253 | 396 | -81 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.168 | -2.314 | -430 | -4.041 | -16.669 | -1.049 | -391 | -39 | -55 | 26 | -204 | -199 | -202 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 79.889 | 53.210 | 47.217 | 39.979 | 3.462 | 729 | 285 | 214 | 192 | 180 | 165 | 166 | 178 |
| Equity | 49.988 | 42.055 | 36.875 | 25.052 | 2.883 | 534 | 143 | 104 | 48 | 74 | -130 | -329 | -531 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 454 | 663 |
| Short-term debt | 29.900 | 11.155 | 10.261 | 14.927 | 579 | 196 | 142 | 111 | 144 | 106 | 294 | 41 | 46 |
| Total debt | 29.900 | 11.155 | 10.261 | 14.927 | 579 | 196 | 142 | 111 | 144 | 106 | 294 | 495 | 709 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Frank Jakobsen | Board of Directors | 0 companies |
| Niels Ravn | Board of Directors | 0 companies |
| Tomas Haagen | Chairman | 0 companies |