| Revenue | DKK 200K | +31% |
| EBITDA | DKK -92K | -163% |
| Net profit | DKK -97K | -215% |
| Total assets | DKK 1,8M | +326% |
| Equity | DKK 92K | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 323 | 242 | 230 | 269 | 279 | 210 | 126 | 1 | -8 | -5 | -19 | 153 | 200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -225 |
| EBITDA | 23 | 479 | 278 | 333 | 762 | 135 | -100 | -61 | -8 | -5 | -19 | 145 | -92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -0 |
| EBIT | 23 | 479 | 278 | 333 | 762 | 135 | -100 | -61 | -8 | -5 | -19 | 120 | -92 |
| Net financials | -147 | -101 | -43 | -116 | -117 | -89 | -39 | -52 | 15 | 28 | 10 | -1 | 61 |
| Profit before tax | -124 | 378 | 235 | 217 | 646 | 47 | -139 | -105 | 7 | 23 | -9 | 120 | -97 |
| Tax | -0 | -0 | -0 | 33 | 149 | -5 | -0 | -0 | -0 | -0 | -0 | 35 | -0 |
| Net profit | -124 | 378 | 235 | 184 | 497 | 52 | -139 | -39 | 7 | 23 | -9 | 84 | -97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.298 | 3.681 | 3.845 | 4.031 | 4.717 | 2.709 | 2.305 | 428 | 436 | 566 | 378 | 415 | 1.769 |
| Equity | -434 | -56 | 179 | 363 | 860 | 911 | 442 | 404 | 411 | 434 | 105 | 189 | 92 |
| Long-term debt | 3.396 | 3.329 | 3.351 | 3.277 | 3.162 | 1.510 | 1.446 | 0 | 0 | 0 | 0 | 12 | 865 |
| Short-term debt | 336 | 408 | 315 | 364 | 519 | 222 | 351 | 25 | 25 | 132 | 274 | 214 | 812 |
| Total debt | 3.732 | 3.737 | 3.666 | 3.641 | 3.680 | 1.732 | 1.797 | 25 | 25 | 132 | 274 | 226 | 1.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Fog Pedersen | Audit | 0 companies |