| Revenue | DKK -60K | +133% |
| EBITDA | DKK -60K | -133% |
| Net profit | DKK 620K | -32% |
| Total assets | DKK 7,6M | +8% |
| Equity | DKK 7M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 736 | 144 | 0 | 0 | -32 | -20 | -10 | -33 | 0 | 0 | -25 | -26 | -60 |
| Staff expenses | -116 | -0 | -0 | -0 | -75 | -0 | -0 | -75 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 414 | 22 | -70 | -58 | -107 | -20 | -10 | -108 | -26 | -44 | -25 | -26 | -60 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 414 | 22 | -70 | -58 | -107 | -20 | -10 | -108 | -26 | -44 | -25 | -26 | -60 |
| Net financials | 134 | 1.177 | 927 | 720 | 2.463 | 97 | -284 | 780 | 179 | 1.256 | -1.059 | 942 | 805 |
| Profit before tax | 547 | 1.199 | 857 | 662 | 2.355 | 76 | -294 | 671 | 154 | 1.211 | -1.084 | 917 | 745 |
| Tax | 79 | -19 | -34 | 52 | -0 | -0 | -0 | -0 | 34 | 267 | 11 | 0 | 125 |
| Net profit | 468 | 1.217 | 890 | 610 | 2.355 | 76 | -294 | 671 | 120 | 944 | -1.095 | 916 | 620 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.051 | 3.128 | 3.892 | 4.332 | 5.778 | 5.803 | 5.365 | 6.058 | 6.137 | 7.269 | 6.137 | 7.052 | 7.607 |
| Equity | 508 | 1.726 | 2.616 | 3.226 | 5.531 | 5.555 | 5.208 | 5.826 | 5.890 | 6.778 | 5.625 | 6.483 | 7.042 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.543 | 1.403 | 1.275 | 1.106 | 248 | 248 | 157 | 232 | 247 | 491 | 512 | 570 | 565 |
| Total debt | 1.543 | 1.403 | 1.275 | 1.106 | 248 | 248 | 157 | 232 | 247 | 491 | 512 | 570 | 565 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2015 | — | — |
SL Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Hertz | Management | 0 companies |
| Søren Langgaard Larsen | Management | 0 companies |