| Revenue | DKK -10K | -50% |
| EBITDA | DKK -10K | +50% |
| Net profit | DKK 1M | -54% |
| Total assets | DKK 13,4M | +18% |
| Equity | DKK 10,3M | +11% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | 53 | -74 | 30 | -68 | 230 | -32 | -22 | -38 | -36 | -13 | -20 | -10 |
| Staff expenses | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4 | 53 | -74 | 30 | -68 | 230 | -32 | -22 | -38 | -36 | -13 | -20 | -10 |
| Depreciation & amort. | -207 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -202 | 53 | -74 | 30 | -68 | 230 | -32 | -22 | -38 | -36 | -13 | -20 | -10 |
| Net financials | -1.928 | -481 | -1.066 | 749 | -283 | 286 | 5.319 | 4.917 | 6.362 | -11.899 | -3.675 | 2.462 | 1.203 |
| Profit before tax | -2.130 | -428 | -1.140 | 779 | -350 | 516 | 5.286 | 4.895 | 6.324 | -11.935 | -3.688 | 2.442 | 1.193 |
| Tax | -52 | 3 | 21 | 11 | -15 | 47 | -309 | 1.158 | 1.387 | -2.964 | -1.112 | 177 | 150 |
| Net profit | -2.079 | -431 | -1.161 | 768 | -335 | 468 | 5.595 | 3.737 | 4.937 | -8.971 | -2.577 | 2.265 | 1.043 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 370 | 446 | 269 | 434 | 215 | 4.533 | 10.109 | 14.802 | 21.169 | 12.212 | 9.438 | 11.324 | 13.371 |
| Equity | -248 | -196 | -286 | -264 | -316 | -149 | 9.816 | 13.553 | 18.491 | 9.520 | 6.943 | 9.208 | 10.251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 617 | 642 | 554 | 698 | 531 | 4.682 | 293 | 1.248 | 2.679 | 2.692 | 2.494 | 2.116 | 3.120 |
| Total debt | 617 | 642 | 554 | 698 | 531 | 4.682 | 293 | 1.248 | 2.679 | 2.692 | 2.494 | 2.116 | 3.120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Amalie Fjalland Geoffroy | Founder | 0 companies |