| Revenue | DKK 914K | +0% |
| EBITDA | DKK 914K | +0% |
| Net profit | DKK -2,9M | +10% |
| Total assets | DKK 18,6M | -3% |
| Equity | DKK -18,9M | -18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 31 | 1.748 | 99 | 93 | 94 | 162 | 79 | 2.360 | 908 | 905 | 913 | 914 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15 | 31 | 1.723 | 81 | 93 | 94 | 162 | 79 | 2.360 | 908 | 905 | 913 | 914 |
| Depreciation & amort. | -0 | 1.222 | -1.301 | -1.415 | -1.415 | -1.415 | -982 | -982 | -982 | -982 | -880 | -778 | -778 |
| EBIT | 15 | -1.191 | 422 | -1.333 | -1.321 | -1.321 | -820 | -904 | 1.378 | -74 | 25 | 136 | 136 |
| Net financials | -183 | -144 | -141 | -91 | -21 | -10 | -466 | -1.007 | -2.637 | -1.284 | -2.286 | -3.386 | -1.732 |
| Profit before tax | -168 | -1.335 | 281 | -1.424 | -1.342 | -1.330 | -1.286 | -1.911 | -1.259 | -1.358 | -2.262 | -3.251 | -2.921 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | 0 | -0 | -0 |
| Net profit | -168 | -1.335 | 281 | -1.424 | -1.342 | -1.330 | -1.286 | -1.911 | -1.259 | -1.363 | -2.262 | -3.251 | -2.921 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.902 | 28.898 | 29.074 | 27.793 | 26.674 | 25.412 | 24.488 | 22.962 | 22.237 | 21.991 | 20.566 | 19.177 | 18.552 |
| Equity | 519 | -817 | -535 | -1.960 | -3.302 | -4.632 | -5.918 | -7.829 | -9.088 | -10.451 | -12.712 | -15.963 | -18.885 |
| Long-term debt | 28.864 | 29.209 | 29.350 | 29.502 | 29.727 | 29.770 | 30.231 | 30.762 | 31.280 | 31.745 | 32.394 | 34.064 | 36.170 |
| Short-term debt | 519 | 506 | 260 | 250 | 249 | 274 | 175 | 28 | 45 | 697 | 885 | 1.076 | 1.267 |
| Total debt | 29.383 | 29.715 | 29.610 | 29.752 | 29.976 | 30.044 | 30.406 | 30.790 | 31.325 | 32.442 | 33.278 | 35.140 | 37.437 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2014 | — | — |
SC Management | Management | 2014 | — | — |
MV Management | Management | 2007 | — | — |
JK Management | Management | 2014 | — | — |
SM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Arthur Karpantschof Reece | Management | 0 companies |
| Scott Campbell Macaw | Management | 0 companies |
| Mathieu Vincent Henri-Francois Pouletty | Management | 0 companies |
| Jørgen Kvist Hansen | Management | 0 companies |
| Søren Meiling | Management | 0 companies |