| Revenue | DKK 0 | — |
| EBITDA | DKK -24K | -189% |
| Net profit | DKK -2,6M | -165% |
| Total assets | DKK 3,8M | -42% |
| Equity | DKK 2,4M | -43% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 124 | -85 | 51 | -5 | -35 | 86 | 56 | 1 | 18 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 124 | -85 | 51 | -5 | -35 | 86 | 56 | 1 | -10 | -7 | -8 | -8 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -35 | -35 | -26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 124 | -85 | 51 | -40 | -70 | 60 | 56 | 1 | -10 | -7 | -8 | -8 | -24 |
| Net financials | -7 | -226 | 0 | 0 | 0 | 21 | 15 | 33 | 21 | 22 | -0 | 4.885 | -2.622 |
| Profit before tax | 117 | -311 | 51 | -40 | -70 | 81 | 71 | 35 | 11 | 15 | -8 | 4.877 | -2.645 |
| Tax | 16 | 0 | -0 | -0 | -0 | 15 | 13 | 4 | 1 | 2 | -2 | 818 | -0 |
| Net profit | 101 | -311 | 51 | -40 | -70 | 65 | 58 | 30 | 10 | 13 | -6 | 4.059 | -2.645 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.264 | 249 | 553 | 867 | 630 | 818 | 869 | 1.113 | 837 | 852 | 875 | 6.555 | 3.776 |
| Equity | 388 | 77 | 127 | 87 | 17 | 83 | 140 | 171 | 180 | 193 | 187 | 4.246 | 2.411 |
| Long-term debt | 486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 390 | 172 | 426 | 780 | 613 | 736 | 729 | 942 | 657 | 659 | 688 | 2.308 | 1.365 |
| Total debt | 876 | 172 | 426 | 780 | 613 | 736 | 729 | 942 | 657 | 659 | 688 | 2.308 | 1.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Management | Management | 2006 | — | — |
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Glæsner Larsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |