| Revenue | — | — |
| EBITDA | DKK 14K | +150% |
| Net profit | DKK -53K | -69% |
| Total assets | DKK 91K | +7% |
| Equity | DKK 2K | -97% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -786 | -716 | 14.125 | 7.065 | 5.323 | 4.287 | -560 | -178 | — | — |
| Staff expenses | -30 | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -816 | -731 | 14.125 | 7.065 | 5.323 | 4.287 | -560 | -178 | -28 | 14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -816 | -731 | 14.125 | 7.065 | 5.323 | 4.287 | -560 | -178 | -28 | 14 |
| Net financials | 719 | -940 | -738 | -118 | -3 | 76 | 103 | 107 | -5 | -0 |
| Profit before tax | -97 | -1.671 | 13.388 | 6.947 | 5.320 | 4.363 | -457 | -71 | -33 | 14 |
| Tax | -498 | -417 | 3.285 | 1.637 | 1.172 | 960 | -101 | -15 | -2 | 67 |
| Net profit | 402 | -1.254 | 10.103 | 5.310 | 4.149 | 3.403 | -357 | -55 | -31 | -53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.352 | 3.230 | 11.957 | 14.615 | 15.057 | 6.298 | 1.428 | 1.374 | 85 | 91 |
| Equity | — | 10.631 | 11.248 | 11.530 | 2.828 | 4.898 | 1.141 | 86 | 55 | 2 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24.298 | 25.837 | 14.880 | 1.905 | 1.853 | 1.400 | 137 | 1.288 | 31 | 89 |
| Total debt | 24.298 | 25.837 | 14.880 | 3.085 | 12.229 | 1.400 | 137 | 1.288 | 31 | 89 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Unofficial title | Unofficial title | 2019 | — | — |
OV Management | Management | 2013 | — | — |
JJ Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROXIMUS A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Frøhlich | Unofficial title | 0 companies |
| Ole Vorm | Management | 0 companies |
| Jes Jessen Petersen | Management | 0 companies |