| Revenue | DKK -81K | +101% |
| EBITDA | DKK -1,6M | -1015% |
| Net profit | DKK -1,7M | -589% |
| Total assets | DKK 2,5M | -37% |
| Equity | DKK -1,9M | -730% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 233 | 274 | 257 | 294 | 206 | 188 | 175 | 154 | -135 | -62 | -40 | -81 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 203 | 73 | 149 | 138 | 62 | 145 | 105 | -14 | -17 | -85 | -12 | -140 | -1.566 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1.350 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 203 | 73 | 149 | 138 | -1.288 | 145 | 105 | -14 | -17 | -85 | -12 | -140 | -1.566 |
| Net financials | -202 | -602 | -560 | 56 | -115 | -105 | -66 | -20 | -37 | -107 | -65 | -104 | -117 |
| Profit before tax | 1 | -529 | -411 | 194 | -1.403 | 41 | 39 | -34 | -54 | -192 | -77 | -244 | -1.683 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 67 | -0 | -0 | -0 |
| Net profit | 1 | -529 | -411 | 194 | -1.403 | 41 | 39 | -34 | -54 | -259 | -77 | -244 | -1.683 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.764 | 5.417 | 5.658 | 5.058 | 3.700 | 3.800 | 4.000 | 4.000 | 4.000 | 4.195 | 4.116 | 4.011 | 2.518 |
| Equity | 33 | -496 | 767 | 961 | 358 | 398 | 438 | 403 | 350 | 91 | 14 | -231 | -1.914 |
| Long-term debt | 3.240 | 3.240 | 3.240 | 3.240 | 2.974 | 2.833 | 2.605 | 2.421 | 2.260 | 2.111 | 1.949 | 1.802 | 1.659 |
| Short-term debt | 2.491 | 2.673 | 1.651 | 856 | 369 | 569 | 958 | 1.176 | 1.390 | 1.993 | 2.153 | 2.439 | 2.773 |
| Total debt | 5.731 | 5.913 | 4.891 | 4.096 | 3.342 | 3.402 | 3.562 | 3.597 | 3.650 | 4.105 | 4.102 | 4.242 | 4.432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Unofficial title | Unofficial title | 2016 | — | — |
PS Founder | Founder | 2006 | — | — |
FK Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |
| Peter Schelde Kristensen | Founder | 0 companies |
| Finn Kristensen | Founder | 0 companies |