| Revenue | DKK 138K | +29% |
| EBITDA | DKK -22K | -166% |
| Net profit | DKK -17K | -165% |
| Total assets | DKK 267K | -2% |
| Equity | DKK 35K | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -15 | 45 | 78 | 39 | 53 | 14 | 9 | 30 | 44 | 101 | 108 | 138 |
| Staff expenses | -1 | -1 | -13 | -0 | -12 | -30 | -0 | -0 | -64 | -0 | -0 | -74 | -161 |
| EBITDA | -42 | -14 | 32 | 48 | 6 | 23 | 14 | 9 | -33 | 44 | 101 | 34 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -42 | -14 | 32 | 48 | 6 | 23 | 14 | 9 | -33 | 44 | 101 | 34 | -22 |
| Net financials | -6 | -0 | -0 | -1 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -10 |
| Profit before tax | -48 | -14 | 32 | 48 | 6 | 23 | 14 | 9 | -33 | 44 | 101 | 34 | -32 |
| Tax | -0 | -0 | -0 | 8 | 5 | 5 | 3 | 2 | -7 | 10 | 22 | 8 | -15 |
| Net profit | -48 | -14 | 32 | 39 | 1 | 18 | 11 | 7 | -26 | 34 | 79 | 26 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72 | 72 | 126 | 58 | 55 | 87 | 92 | 104 | 105 | 113 | 190 | 273 | 267 |
| Equity | -156 | -170 | -138 | -98 | -98 | -80 | -68 | -61 | -87 | -53 | 26 | 52 | 35 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 228 | 242 | 264 | 157 | 153 | 167 | 160 | 165 | 192 | 166 | 165 | 221 | 232 |
| Total debt | 228 | 242 | 264 | 157 | 153 | 167 | 160 | 165 | 192 | 166 | 165 | 221 | 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Johansen | Audit | 0 companies |