| Revenue | DKK -201K | +2092% |
| EBITDA | DKK -201K | -2092% |
| Net profit | DKK -317K | -154% |
| Total assets | DKK 4,3M | -7% |
| Equity | DKK 4,3M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | 77 | -75 | — | -67 | 14 | 116 | 66 | -8 | 186 | 69 | 82 | -9 | -201 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 158 | 77 | -75 | 0 | -67 | 14 | 116 | 66 | -8 | 186 | 69 | 82 | -9 | -201 |
| Depreciation & amort. | -101 | -101 | -103 | -0 | -110 | -110 | -111 | -114 | -116 | -116 | -116 | -116 | -116 | -116 |
| EBIT | 56 | -24 | -179 | 0 | -177 | -97 | 5 | -48 | -123 | 70 | -47 | -34 | -125 | -317 |
| Net financials | -511 | -565 | -682 | 0 | -273 | -0 | -0 | -0 | -1 | -1 | -2 | 0 | 0 | 0 |
| Profit before tax | 471 | -590 | -860 | 0 | -450 | -97 | 5 | -49 | -124 | 69 | -49 | -34 | -125 | -317 |
| Tax | 181 | -128 | -118 | -0 | -93 | -24 | -24 | -25 | -0 | -0 | -0 | 300 | -0 | -0 |
| Net profit | 290 | -462 | -742 | 0 | -357 | -72 | 30 | -23 | -124 | 69 | -49 | -334 | -125 | -317 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.982 | 0 | 0 | 0 | 5.301 | 5.233 | 5.258 | 5.323 | 5.141 | 5.156 | 5.100 | 4.765 | 4.642 | 4.325 |
| Equity | 1.221 | 0 | 0 | 0 | 5.250 | 5.177 | 5.207 | 5.184 | 5.060 | 5.129 | 5.080 | 4.746 | 4.621 | 4.305 |
| Long-term debt | 0 | 0 | 0 | 0 | -158 | -182 | -206 | -232 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -8.203 | 0 | 0 | 0 | 51 | 56 | 51 | 139 | 81 | 28 | 20 | 18 | 20 | 20 |
| Total debt | -8.203 | 0 | 0 | 0 | 51 | 56 | 51 | 139 | 81 | 28 | 20 | 18 | 20 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2009 | — | — |
HS Management | Management | 2016 | — | — |
LG Founder | Founder | 2006 | — | — |
ES Management | Management | 2009 | — | — |
FN Management | Management | 2022 | — | — |
TH Management | Management | 2009 | — | — |
DA Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| David Alan Stephens | Management | 0 companies |
| Hendro Sunjoto | Management | 0 companies |
| Lars Goller | Founder | 0 companies |
| Elly Sunjoto | Management | 0 companies |
| Frank Nielsen | Management | 0 companies |
| Teddy Hermawan Iswondo | Management | 0 companies |
| David Alan Stephens | Management | 0 companies |