| Revenue | DKK -95K | +12% |
| EBITDA | DKK -95K | +45% |
| Net profit | DKK -25K | +85% |
| Total assets | DKK 4,1M | -1% |
| Equity | DKK 4,1M | -1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.800 | 4.000 | 3.661 | 8.859 | 1.009 | 926 | 531 | 4.177 | -55 | -84 | -95 |
| Staff expenses | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -21 | -28 | -0 |
| EBITDA | 3.377 | 1.150 | 1.394 | 5.576 | 1.265 | 155 | -31 | 3.174 | -299 | -171 | -95 |
| Depreciation & amort. | 2.317 | 619 | 4.165 | 1.085 | 1.164 | -230 | -0 | -450 | -0 | -0 | -0 |
| EBIT | 1.060 | 531 | -2.771 | 4.490 | 100 | -75 | -31 | 2.724 | -299 | -171 | -95 |
| Net financials | -461 | -764 | -503 | -386 | -6 | -11 | 9 | 36 | 0 | 1 | 69 |
| Profit before tax | 503 | 66 | -3.274 | 4.105 | 95 | -86 | -22 | 2.761 | -298 | -170 | -25 |
| Tax | 58 | 9 | 10 | 15 | -14 | 1 | 0 | 179 | 5 | 0 | -0 |
| Net profit | 445 | 57 | -3.285 | 4.089 | 108 | -87 | -23 | 2.581 | -303 | -171 | -25 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.647 | 47.359 | 44.786 | 27.630 | 17.408 | 16.031 | 15.805 | 5.043 | 4.388 | 4.180 | 4.139 |
| Equity | 24.551 | 24.608 | 21.324 | 25.413 | 15.373 | 15.286 | 15.263 | 4.619 | 4.316 | 4.145 | 4.120 |
| Long-term debt | 0 | 19.654 | 19.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24.576 | 1.967 | 2.383 | 756 | 656 | 406 | 354 | 370 | 38 | 35 | 20 |
| Total debt | 24.576 | 21.620 | 21.432 | 756 | 656 | 406 | 354 | 370 | 38 | 35 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2014 | — | — |
SC Management | Management | 2014 | — | — |
CM Management | Management | 2008 | — | — |
MV Management | Management | 2006 | — | — |
JK Management | Management | 2014 | — | — |
SM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Arthur Karpantschof Reece | Management | 0 companies |
| Scott Campbell Macaw | Management | 0 companies |
| Claude Marie Georges Breuil | Management | 0 companies |
| Mathieu Vincent Henri-Francois Pouletty | Management | 0 companies |
| Jørgen Kvist Hansen | Management | 0 companies |
| Søren Meiling | Management | 0 companies |