| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -273K | -139% |
| Total assets | DKK 3,9M | -7% |
| Equity | DKK 1,8M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 191 | 281 | 267 | 421 | 394 | 186 | 232 | 339 | -204 | -271 | -68 | -165 | 0 |
| Staff expenses | -286 | -285 | -179 | -592 | -592 | -248 | -92 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -96 | -4 | 88 | -171 | 98 | -62 | 140 | 339 | -204 | -271 | -68 | -165 | 0 |
| Depreciation & amort. | -13 | -20 | -0 | -0 | -0 | -7 | -7 | -7 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -109 | -24 | 88 | -171 | 98 | -69 | 133 | 332 | -204 | -271 | -68 | -165 | 0 |
| Net financials | 0 | 35 | 152 | 252 | -526 | -1 | 234 | 298 | 169 | 1.157 | 1 | 1.071 | -273 |
| Profit before tax | -109 | 11 | 241 | 81 | -428 | -49 | 367 | 630 | -35 | 886 | -67 | 906 | -273 |
| Tax | -26 | 3 | -64 | 18 | -0 | -0 | 81 | 114 | -8 | 196 | -16 | 198 | -0 |
| Net profit | -83 | 8 | 353 | 63 | -428 | -49 | 286 | 516 | -27 | 691 | -51 | 707 | -273 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.648 | 1.733 | 1.867 | 2.022 | 1.513 | 1.654 | 1.955 | 2.609 | 2.489 | 3.316 | 3.244 | 4.140 | 3.855 |
| Equity | 512 | 471 | 600 | 363 | -115 | -164 | 122 | 719 | 692 | 1.383 | 1.332 | 2.040 | 1.767 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.136 | 1.262 | 1.268 | 1.659 | 1.628 | 1.818 | 1.833 | 1.890 | 1.797 | 1.933 | 1.912 | 2.101 | 2.088 |
| Total debt | 1.136 | 1.262 | 1.268 | 1.659 | 1.628 | 1.818 | 1.833 | 1.890 | 1.797 | 1.933 | 1.912 | 2.101 | 2.088 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLUX ENTERPRISES ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Kirketerp Andersen | Management | 0 companies |