| Revenue | DKK -781K | -49% |
| EBITDA | DKK -781K | +49% |
| Net profit | DKK -1,3M | -222% |
| Total assets | DKK 14,4M | -4% |
| Equity | DKK 9,5M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -274 | — | -146 | -85 | -77 | -1.489 | -73 | -1.534 | -781 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.420 | 4.922 | 645 | -622 | -274 | -455 | -146 | -85 | -77 | -1.489 | -73 | -1.534 | -781 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.420 | 4.922 | 645 | -622 | -274 | -455 | -146 | -85 | -77 | -1.489 | -73 | -1.534 | -781 |
| Net financials | -2.501 | -721 | -2.267 | -3.067 | -2.972 | -3.097 | -2.370 | 27.320 | -321 | -5.148 | -1.910 | 1.094 | -484 |
| Profit before tax | -6.273 | 2.977 | -2.999 | -4.440 | -2.947 | -2.065 | -2.516 | 27.236 | -398 | -6.637 | -1.984 | -440 | -1.265 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7.549 | -1.131 | 15 | 8 | -48 | -4 |
| Net profit | -6.273 | 2.977 | -2.999 | -4.440 | -2.947 | -2.065 | -2.516 | 34.785 | 733 | -6.652 | -1.991 | -392 | -1.261 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 52.740 | 58.297 | 61.488 | 62.700 | 28.509 | 22.555 | 20.461 | 55.462 | 31.799 | 15.935 | 14.001 | 15.078 | 14.433 |
| Equity | -5.860 | -677 | -3.676 | -8.116 | -11.063 | -13.128 | -15.644 | 19.141 | 19.819 | 13.167 | 11.175 | 10.783 | 9.522 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 58.600 | 58.974 | 65.164 | 70.817 | 39.573 | 35.683 | 36.105 | 36.321 | 11.981 | 2.768 | 2.826 | 4.295 | 4.911 |
| Total debt | 58.600 | 58.974 | 65.164 | 70.817 | 39.573 | 35.683 | 36.105 | 36.321 | 11.981 | 2.768 | 2.826 | 4.295 | 4.911 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB | Audit | 2006 | — | — |
SA Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Niels-Erling Bruun-Larsen | Audit | 0 companies |
| Stig Axel Andersson | Founder | 0 companies |