| Revenue | DKK -20K | — |
| EBITDA | DKK -683K | -192% |
| Net profit | DKK -222K | -365% |
| Total assets | DKK 4,2M | +146% |
| Equity | DKK 367K | -38% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.340 | 977 | 677 | 381 | 0 | 0 | 0 | 0 | -20 |
| Staff expenses | -4.584 | -1.985 | -1.258 | -1 | -0 | -0 | -0 | -596 | -2.867 |
| EBITDA | -244 | -1.008 | -581 | 427 | 1.040 | 2.799 | -377 | -234 | -683 |
| Depreciation & amort. | -24 | -6 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -268 | -1.014 | -585 | 427 | 1.040 | 2.799 | -377 | -234 | -683 |
| Net financials | -42 | -207 | -98 | -248 | -56 | -296 | 187 | 261 | 513 |
| Profit before tax | -310 | -1.221 | -683 | 179 | 984 | 2.503 | -190 | 28 | -170 |
| Tax | 77 | -0 | -0 | -0 | -2 | 22 | -121 | -56 | 52 |
| Net profit | -387 | -1.221 | -683 | 179 | 986 | 2.481 | -69 | 84 | -222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.702 | 588 | 561 | 231 | 496 | 1.860 | 1.183 | 1.689 | 4.159 |
| Equity | 383 | -838 | -1.521 | -2.893 | -1.907 | 574 | 505 | 588 | 367 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281 |
| Short-term debt | 1.319 | 1.426 | 2.082 | 3.125 | 2.404 | 1.286 | 678 | 1.101 | 3.511 |
| Total debt | 1.319 | 1.426 | 2.082 | 3.125 | 2.404 | 1.286 | 678 | 1.101 | 3.792 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2006 | — | — |
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DE SMEDT HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Julien De Smedt | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |