| Revenue | DKK -109K | +273% |
| EBITDA | DKK -109K | -273% |
| Net profit | DKK -362K | -28% |
| Total assets | DKK 4,4M | +0% |
| Equity | DKK -636K | -132% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -194 | -126 | -36 | -22 | -21 | -21 | -27 | -24 | -24 | -38 | -36 | -29 | -109 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -194 | -126 | -36 | -22 | -21 | -21 | -27 | -24 | -24 | -38 | -36 | -29 | -109 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -194 | -126 | -36 | -22 | -21 | -21 | -27 | -24 | -24 | -38 | -36 | -29 | -109 |
| Net financials | 133 | 256 | 554 | 613 | 0 | -20 | -52 | -196 | -79 | -73 | -138 | -253 | -254 |
| Profit before tax | -62 | 129 | 518 | 591 | -21 | -41 | -79 | -220 | -103 | -111 | -173 | -282 | -362 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | -0 | -0 | -0 |
| Net profit | -62 | 129 | 518 | 591 | -21 | -41 | -79 | -220 | -103 | -114 | -173 | -282 | -362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.525 | 1.628 | 1.514 | 1.805 | 1.805 | 4.378 | 4.376 | 4.375 | 4.378 | 4.389 | 4.388 | 4.386 | 4.386 |
| Equity | 604 | 640 | 490 | 759 | 739 | 697 | 618 | 398 | 296 | 182 | 8 | -274 | -636 |
| Long-term debt | 893 | 929 | 929 | 929 | 929 | 3.521 | 3.573 | 3.799 | 3.878 | 3.967 | 4.104 | 4.357 | 4.611 |
| Short-term debt | 27 | 59 | 95 | 117 | 138 | 159 | 185 | 177 | 204 | 241 | 275 | 303 | 411 |
| Total debt | 920 | 988 | 1.024 | 1.046 | 1.067 | 3.680 | 3.758 | 3.977 | 4.083 | 4.208 | 4.379 | 4.660 | 5.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2006 | — | — |
| Audit | 2007 | — | — | |
JR Management | Management | 2006 | — | — |
CA | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Christian Fredensborg Jakobsen | Audit | 0 companies |
| Jan Ranners | Management | 0 companies |
| Christian Albert Fløistrup | Audit | 0 companies |