| Revenue | DKK -232K | -260% |
| EBITDA | DKK -2M | -33% |
| Net profit | DKK -2,3M | -33% |
| Total assets | DKK 5,1M | -12% |
| Equity | DKK 1,2M | -66% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 2 | 6 | 16 | 16 | 12 | 73 | -372 | 199 | 11 | -928 | 145 | -232 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.638 | -1.760 |
| EBITDA | 2 | 2 | 6 | 16 | 16 | 12 | 73 | -372 | 199 | 11 | -928 | -1.493 | -1.992 |
| Depreciation & amort. | -17 | -17 | -40 | -40 | -56 | -96 | -208 | -196 | -291 | -328 | -563 | -772 | -912 |
| EBIT | -15 | -16 | -34 | -24 | -40 | -84 | -135 | -568 | -92 | -317 | -1.491 | -2.266 | -2.905 |
| Net financials | -8 | -10 | -15 | -18 | -0 | -20 | -42 | -76 | -63 | -4 | -144 | 10 | -96 |
| Profit before tax | -12 | -25 | -48 | -43 | -40 | -103 | -178 | -644 | -156 | -321 | -1.635 | -2.256 | -3.001 |
| Tax | 6 | -6 | -12 | -10 | -9 | -23 | -39 | -142 | -34 | -72 | -360 | -496 | -660 |
| Net profit | -17 | -19 | -36 | -33 | -31 | -81 | -139 | -502 | -121 | -249 | -1.275 | -1.760 | -2.341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 195 | 229 | 338 | 312 | 527 | 830 | 1.361 | 1.918 | 3.978 | 1.963 | 5.704 | 5.751 | 5.067 |
| Equity | 21 | 2 | -34 | -67 | 296 | 215 | 76 | -426 | 1.555 | 1.306 | 329 | 3.526 | 1.185 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 174 | 225 | 370 | 377 | 226 | 590 | 1.150 | 2.112 | 2.226 | 493 | 5.082 | 1.909 | 3.484 |
| Total debt | 174 | 225 | 370 | 377 | 226 | 590 | 1.150 | 2.112 | 2.226 | 493 | 5.082 | 1.909 | 3.484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2006 | — | — |
PA Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET DEN 16. AUGUST ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kastrup Schødt | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Esben Toftdahl Nielsen | Board of Directors | 0 companies |
| Kjersti Krokmogen Lund | Chairman | 0 companies |
| Camilla Dalum | Board of Directors | 0 companies |