| Revenue | DKK 151K | +99% |
| EBITDA | DKK 151K | +99% |
| Net profit | DKK -445K | -217% |
| Total assets | DKK 4,9M | -2% |
| Equity | DKK -477K | -1372% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 127 | -19 | 50 | 74 | 45 | 177 | 96 | 165 | -42 | -43 | 137 | 76 | 151 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 115 | -44 | 27 | 47 | 21 | 149 | 58 | 165 | -42 | -43 | 137 | 76 | 151 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -6 | -6 | -6 | -6 | -199 |
| EBIT | 115 | -44 | 27 | 47 | 21 | 149 | 58 | 159 | -48 | -49 | 131 | 70 | -48 |
| Net financials | -111 | -26 | -25 | -25 | -25 | -21 | -20 | -116 | -121 | -17 | 0 | -210 | -15 |
| Profit before tax | 5 | -70 | 2 | 22 | -4 | 128 | 37 | 43 | -169 | -67 | 131 | -140 | -64 |
| Tax | -0 | -0 | -0 | -0 | -0 | 10 | 8 | 10 | 2 | -15 | 29 | -0 | 381 |
| Net profit | 5 | -70 | 2 | 22 | -4 | 118 | 29 | 33 | -171 | -52 | 102 | -140 | -445 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.090 | 5.021 | 5.004 | 4.995 | 5.015 | 5.072 | 5.033 | 5.123 | 5.042 | 5.006 | 5.100 | 5.036 | 4.926 |
| Equity | 98 | 28 | 30 | 52 | 49 | 167 | 196 | 229 | 58 | 6 | 108 | -32 | -477 |
| Long-term debt | 1.507 | 1.507 | 1.507 | 1.507 | 1.507 | 1.507 | 1.507 | 4.871 | 4.935 | 4.959 | 4.943 | 5.038 | 4.977 |
| Short-term debt | 3.486 | 3.486 | 3.467 | 3.436 | 3.460 | 3.399 | 3.331 | 23 | 49 | 41 | 50 | 30 | 45 |
| Total debt | 4.993 | 4.993 | 4.974 | 4.943 | 4.967 | 4.906 | 4.838 | 4.894 | 4.984 | 5.001 | 4.992 | 5.068 | 5.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2006 | — | — |
BS Management | Management | 2008 | — | — |
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Brynhildur Sigmarsdóttir | Management | 0 companies |
| Bragi Sigmar Sveinsson | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |