| Revenue | DKK 0 | — |
| EBITDA | DKK -6K | +58% |
| Net profit | DKK -6K | +57% |
| Total assets | DKK 10K | -39% |
| Equity | DKK -302K | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.139 | 2.085 | 632 | 334 | -17 | -16 | -15 | -15 | -14 | 0 |
| Staff expenses | -1.579 | -1.780 | -1.033 | -454 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 559 | 306 | -401 | 1.477 | -17 | -16 | -15 | -15 | -14 | -6 |
| Depreciation & amort. | -149 | -173 | -145 | 798 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 410 | 132 | -546 | 679 | -17 | -16 | -15 | -15 | -14 | -6 |
| Net financials | -8 | -23 | -41 | -7 | 27 | -0 | 0 | 0 | -0 | -0 |
| Profit before tax | 402 | 109 | -586 | 672 | 10 | -16 | -15 | -15 | -14 | -6 |
| Tax | 48 | 46 | 15 | 32 | 2 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 354 | 63 | -601 | 640 | 7 | -16 | -15 | -15 | -14 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 819 | 1.102 | 511 | 159 | 118 | 62 | 46 | 31 | 16 | 10 |
| Equity | -345 | -282 | -883 | -243 | -236 | -252 | -267 | -282 | -296 | -302 |
| Long-term debt | 555 | 662 | 1.022 | 242 | 301 | 301 | 301 | 301 | 301 | 301 |
| Short-term debt | 585 | 719 | 373 | 161 | 52 | 12 | 11 | 12 | 10 | 10 |
| Total debt | 1.140 | 1.381 | 1.395 | 403 | 354 | 314 | 313 | 313 | 312 | 312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TKM HOLDING ApS | Company | 20.0% | 20.0% | 2009 |
| Individual | 20.0% | 20.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2011 | |
PUA INVEST ApS | Company | 15.0% | 15.0% | 2009 |
| Individual | 10.0% | 10.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Selchau Poulsen | Unofficial title | 0 companies |