| Revenue | DKK -104K | +71% |
| EBITDA | DKK -189K | +55% |
| Net profit | DKK -210K | +51% |
| Total assets | DKK 678K | -39% |
| Equity | DKK 508K | -29% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 462 | 426 | 367 | 400 | 236 | 149 | -48 | -65 | 1.865 | -135 | -61 | -61 | -104 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -400 | -360 | -85 |
| EBITDA | 462 | 426 | 367 | 400 | 236 | 149 | -48 | -65 | 1.865 | -135 | -461 | -421 | -189 |
| Depreciation & amort. | -0 | -0 | 30 | -30 | -30 | -30 | -30 | -30 | -10 | -0 | -0 | -0 | -0 |
| EBIT | 462 | 426 | 337 | 369 | 206 | 118 | -78 | -95 | 1.855 | -135 | -461 | -421 | -189 |
| Net financials | -686 | -517 | -550 | -1.357 | -330 | 405 | 254 | 153 | 806 | -61 | -22 | -4 | -20 |
| Profit before tax | -225 | -91 | -213 | -988 | -124 | 562 | 175 | 57 | 2.661 | -196 | -484 | -425 | -210 |
| Tax | 77 | 38 | 13 | -79 | -19 | 19 | -61 | -82 | 182 | -0 | -0 | -0 | -0 |
| Net profit | -301 | -130 | -226 | -817 | -105 | 542 | 237 | 139 | 2.479 | -196 | -484 | -425 | -210 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.438 | 4.789 | 4.275 | 3.109 | 3.088 | 3.566 | 4.057 | 4.633 | 2.729 | 2.195 | 1.602 | 1.117 | 678 |
| Equity | -192 | -322 | -548 | -1.366 | -1.469 | -1.033 | -796 | -657 | 1.822 | 1.626 | 1.142 | 717 | 508 |
| Long-term debt | 1.312 | 3.751 | 3.345 | 2.574 | 3.440 | 2.967 | 2.755 | 2.492 | 442 | 0 | 0 | 0 | 0 |
| Short-term debt | 734 | 1.360 | 1.479 | 1.900 | 1.068 | 1.632 | 2.098 | 2.798 | 466 | 569 | 459 | 400 | 170 |
| Total debt | 2.046 | 5.111 | 4.824 | 4.475 | 4.508 | 4.599 | 4.853 | 5.290 | 907 | 569 | 459 | 400 | 170 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CØ Unofficial title | Unofficial title | 2024 | — | — |
MK Management | Management | 2016 | — | — |
GS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2011 | |
| Individual | 15.0% | 15.0% | 2011 | |
| Individual | 15.0% | 15.0% | 2011 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Østergaard | Unofficial title | 0 companies |
| Michael Krasnik | Management | 0 companies |
| Georg Simonsen | Management | 0 companies |