| Revenue | DKK 0 | — |
| EBITDA | DKK -31K | -6% |
| Net profit | DKK -72K | -213% |
| Total assets | DKK 1,7M | -4% |
| Equity | DKK 1,7M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.362 | 1.381 | 1.419 | 1.414 | 1.318 | 1.276 | 1.285 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.111 | 1.258 | 810 | -2 | 1.018 | 533 | -705 | 1.800 | -122 | -744 | -31 | -29 | -31 |
| Depreciation & amort. | 290 | 290 | -290 | -290 | -290 | -290 | -290 | -269 | -42 | -36 | -0 | -0 | -0 |
| EBIT | 821 | 968 | 520 | -292 | 728 | 243 | -995 | 1.531 | -164 | -781 | -31 | -29 | -31 |
| Net financials | -378 | -339 | -306 | -1.485 | -346 | -523 | -2.059 | 290 | -62 | 1 | -125 | 93 | -42 |
| Profit before tax | 443 | 629 | 215 | -576 | 480 | 146 | -1.457 | 1.684 | -225 | -780 | -156 | 64 | -72 |
| Tax | 216 | 91 | 51 | 48 | 2 | -0 | -0 | 209 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 227 | 538 | 164 | -625 | 478 | 147 | -1.457 | 1.475 | -225 | -780 | -156 | 64 | -72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.564 | 10.375 | 10.128 | 9.317 | 9.189 | 15.363 | 12.737 | 11.880 | 4.203 | 2.354 | 1.714 | 1.778 | 1.705 |
| Equity | 1.945 | 2.482 | 2.646 | 2.021 | 2.499 | 8.883 | 7.426 | 8.901 | 2.755 | 1.852 | 1.696 | 1.760 | 1.688 |
| Long-term debt | 7.584 | 6.945 | 6.516 | 6.205 | 6.270 | 5.781 | 4.280 | 1.421 | 485 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.036 | 948 | 965 | 1.090 | 420 | 699 | 1.030 | 1.558 | 962 | 501 | 18 | 17 | 17 |
| Total debt | 8.619 | 7.893 | 7.482 | 7.295 | 6.690 | 6.480 | 5.311 | 2.979 | 1.447 | 501 | 18 | 17 | 17 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2007 | — | — |
SC Management | Management | 2007 | — | — |
FV Management | Management | 2007 | — | — |
MV Management | Management | 2007 | — | — |
JK Management | Management | 2014 | — | — |
PT Management | Management | 2013 | — | — |
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 |
| Fabrice Vial | Management | 0 companies |
| Mathieu Vincent Henri-Francois Pouletty | Management | 0 companies |
| Jørgen Kvist Hansen | Management | 0 companies |
| Per Torben Ellebo | Management | 0 companies |
| Søren Meiling | Management | 0 companies |