| Revenue | DKK -44K | -106% |
| EBITDA | DKK -44K | -106% |
| Net profit | DKK 10K | -98% |
| Total assets | DKK 11,2M | +83% |
| Equity | DKK 6,1M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -14 | -9 | -10 | 38 | 12 | -11 | 245 | 31 | 254 | 520 | 6.170 | 705 | -44 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -14 | -9 | -10 | 38 | 12 | -11 | 245 | 31 | 254 | 520 | 6.170 | 705 | -44 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -349 | -300 | -300 | -300 | -300 | -300 | -300 | -175 | -0 | -0 |
| EBIT | -20 | -14 | -9 | -10 | -311 | -289 | -311 | -55 | -269 | -46 | 219 | 5.995 | 705 | -44 |
| Net financials | 4.208 | 1 | 3 | 4 | -701 | -1.240 | -1.229 | -996 | -1.125 | -634 | -670 | -136 | -213 | -36 |
| Profit before tax | 4.189 | -13 | -6 | -6 | -1.012 | -1.529 | -1.540 | -1.051 | -1.394 | -680 | -451 | 5.859 | 492 | -80 |
| Tax | -57 | -3 | -2 | -1 | -163 | -279 | -278 | -239 | -274 | -156 | -0 | 609 | -1 | -90 |
| Net profit | 4.246 | -10 | -5 | -5 | -850 | -1.250 | -1.262 | -812 | -1.120 | -523 | -451 | 5.250 | 493 | 10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 116 | 105 | 100 | 95 | 29.918 | 29.751 | 34.394 | 31.404 | 31.648 | 31.506 | 32.686 | 6.211 | 6.085 | 11.151 |
| Equity | 105 | 95 | 91 | 86 | -764 | -2.014 | 724 | -88 | -1.208 | 769 | 317 | 5.567 | 6.060 | 6.070 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.390 | 32.830 | 30.718 | 32.343 | 0 | 0 | 0 |
| Short-term debt | 11 | 9 | 10 | 10 | 30.682 | 31.765 | 33.670 | 103 | 27 | 19 | 25 | 644 | 25 | 4.967 |
| Total debt | 11 | 9 | 10 | 10 | 30.682 | 31.765 | 33.670 | 31.493 | 32.856 | 30.738 | 32.368 | 644 | 25 | 4.967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2006 | — | — |
LA Management | Management | 2009 | — | — |
OV Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WAMA CONSULT ApS | Company | 100.0% | 100.0% | 2018 |
EJENDOMSSELSKABET HELGSTRAND ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Torkild Vagner | Management | 0 companies |
| Lars Andreas Helgstrand | Management | 0 companies |
| Ole Vagner | Management | 0 companies |