| Revenue | DKK -13K | +111% |
| EBITDA | DKK -13K | -111% |
| Net profit | DKK -102K | -154% |
| Total assets | DKK 628K | -11% |
| Equity | DKK -2,2M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -24 | -25 | -28 | -33 | -26 | -14 | -15 | -9 | -8 | -10 | -5 | -6 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | -25 | -28 | -33 | -26 | -14 | -15 | -9 | -8 | -10 | -5 | -6 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -25 | -28 | -33 | -26 | -14 | -15 | -9 | -8 | -10 | -5 | -6 | -13 |
| Net financials | -996 | 188 | -524 | 33 | -620 | -179 | -179 | 78 | -11 | 140 | 9 | 196 | -90 |
| Profit before tax | -1.020 | 164 | -552 | -0 | -646 | -194 | -194 | 69 | -19 | 130 | 4 | 190 | -102 |
| Tax | -65 | -33 | -65 | 453 | -0 | 1 | 1 | 1 | 1 | -0 | -0 | -0 | -0 |
| Net profit | -955 | 197 | -487 | -453 | -646 | -194 | -195 | 69 | -20 | 130 | 4 | 190 | -102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.013 | 4.490 | 4.300 | 4.162 | 3.851 | 4.041 | 1.752 | 665 | 667 | 828 | 862 | 702 | 628 |
| Equity | -681 | -484 | -972 | -1.425 | -2.071 | -2.265 | -2.460 | -2.391 | -2.411 | -2.281 | -2.277 | -2.086 | -2.188 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.694 | 4.974 | 5.272 | 5.586 | 5.922 | 6.306 | 4.211 | 3.056 | 3.078 | 3.109 | 3.138 | 2.788 | 2.816 |
| Total debt | 4.694 | 4.974 | 5.272 | 5.586 | 5.922 | 6.306 | 4.211 | 3.056 | 3.078 | 3.109 | 3.138 | 2.788 | 2.816 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2006 | — | — |
MS Management | Management | 2011 | — | — |
JS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Herman Melchior | Management | 0 companies |
| Martin Sass Thage-Jørgensen | Management | 0 companies |
| Jens Svend Baunegaard Nielsen | Management | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |