| Revenue | DKK -85K | -34% |
| EBITDA | DKK -85K | +34% |
| Net profit | DKK -2,5M | -5% |
| Total assets | DKK 8,6M | -1% |
| Equity | DKK -27,4M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -13 | -13 | -15 | -382 | -2.786 | -2.178 | -4.129 | -1.723 | -539 | -423 | -129 | -85 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -62 | -62 | -106 | -67 | -382 | -2.786 | -2.178 | -4.129 | -1.723 | -539 | -423 | -129 | -85 |
| Depreciation & amort. | -23 | -23 | -23 | -13 | -0 | -55 | -111 | -121 | -156 | -33 | -28 | -18 | -17 |
| EBIT | -85 | -85 | -129 | -80 | -382 | -2.840 | -2.289 | -4.250 | -1.880 | -573 | -451 | -147 | -102 |
| Net financials | -13 | -17 | -20 | -133 | 19.200 | 542 | 190 | 4.609 | -3.357 | -1.658 | -2.009 | -2.287 | -2.443 |
| Profit before tax | -99 | -102 | -148 | -213 | 18.817 | -1.397 | -2.099 | -18.764 | -7.538 | -2.231 | -2.460 | -2.435 | -2.545 |
| Tax | -0 | -0 | -0 | -0 | 3.816 | 451 | -457 | -4.123 | 2.467 | 7 | -7 | -0 | -0 |
| Net profit | -99 | -102 | -148 | -213 | 15.001 | -1.848 | -1.642 | -14.641 | -10.005 | -2.237 | -2.453 | -2.435 | -2.545 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.027 | 20.336 | 22.204 | 23.903 | 42.785 | 37.911 | 37.088 | 19.004 | 10.789 | 9.975 | 9.342 | 8.627 | 8.563 |
| Equity | -1.452 | -1.554 | -1.703 | -1.916 | 13.086 | 10.238 | 7.596 | -7.701 | -17.706 | -19.943 | -22.397 | -24.831 | -27.377 |
| Long-term debt | 2.200 | 2.200 | 0 | 23.904 | 0 | 0 | 0 | 8.000 | 8.400 | 6.362 | 0 | 0 | 0 |
| Short-term debt | 18.279 | 19.690 | 23.907 | 1.915 | 27.135 | 25.560 | 27.837 | 18.705 | 20.095 | 23.549 | 31.739 | 33.459 | 35.939 |
| Total debt | 20.479 | 21.890 | 23.907 | 25.819 | 27.135 | 25.560 | 27.837 | 26.705 | 28.495 | 29.912 | 31.739 | 33.459 | 35.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2005 | — | — |
BN Audit | Audit | 2005 | — | — |
PA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jannie Højgaard | Management | 0 companies |
| Bent Nicolajsen | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |