| Revenue | DKK -11K | -27% |
| EBITDA | DKK -11K | +27% |
| Net profit | DKK -10K | +22% |
| Total assets | DKK 109K | +3% |
| Equity | DKK -65K | -18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -11 | -11 | -15 | -14 | -13 | -16 | -21 | -14 | -16 | -14 | -14 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -11 | -11 | -15 | -14 | -13 | -16 | -21 | -14 | -16 | -14 | -14 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -11 | -11 | -15 | -14 | -13 | -16 | -21 | -14 | -16 | -14 | -14 | -11 |
| Net financials | 0 | -25 | -1 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
| Profit before tax | -16 | -35 | -11 | -16 | -15 | -15 | -18 | -23 | -16 | -18 | -16 | -17 | -13 |
| Tax | -4 | -11 | -3 | -4 | -3 | -3 | -4 | -5 | -4 | -4 | -4 | -4 | -3 |
| Net profit | -12 | -25 | -9 | -12 | -12 | -12 | -14 | -18 | -12 | -14 | -13 | -13 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.827 | 4.998 | 2.680 | 1.970 | 98 | 97 | 112 | 99 | 98 | 113 | 103 | 106 | 109 |
| Equity | 98 | 73 | 64 | 52 | 40 | 29 | 15 | -3 | -15 | -29 | -42 | -55 | -65 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.729 | 4.925 | 2.616 | 1.918 | 57 | 68 | 97 | 102 | 114 | 142 | 145 | 161 | 174 |
| Total debt | 5.729 | 4.925 | 2.616 | 1.918 | 57 | 68 | 97 | 102 | 114 | 142 | 145 | 161 | 174 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VD Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SALOMON A/S | Company | 50.0% | 50.0% | 2006 |
PERAGO A/S | Company | 20.0% | 20.0% | 2006 |
BRINKEN A/S | Company | 20.0% | 20.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Drud Hansen | Management | 0 companies |