| Revenue | DKK -674K | -416% |
| EBITDA | DKK -674K | -416% |
| Net profit | DKK -933K | -66% |
| Total assets | DKK 12,6M | +11% |
| Equity | DKK 9,2M | +1306% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -9 | -31 | 399 | 87 | -381 | -14 | -250 | 225 | -13 | 1.234 | 213 | -674 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -9 | -31 | 399 | 87 | -381 | -14 | -250 | 225 | -13 | 1.234 | 213 | -674 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -355 | -442 | -201 |
| EBIT | -7 | -9 | -31 | 399 | 87 | -381 | -14 | -250 | 225 | -16 | 879 | -229 | -875 |
| Net financials | 0 | 0 | 125 | 56 | 111 | 125 | -10.819 | 101 | -0 | -0 | -121 | -334 | -58 |
| Profit before tax | -7 | -9 | 94 | 455 | 198 | -257 | -10.833 | -148 | 225 | -16 | 758 | -563 | -933 |
| Tax | -0 | -0 | 12 | 108 | 48 | -55 | 26 | -0 | -0 | -0 | -225 | -0 | -0 |
| Net profit | -7 | -9 | 82 | 348 | 150 | -201 | -10.859 | -148 | 225 | -16 | 983 | -563 | -933 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.003 | 10.891 | 11.265 | 11.542 | 11.535 | 11.307 | 411 | 262 | 187 | 251 | 13.262 | 11.356 | 12.572 |
| Equity | 3.965 | 3.956 | 4.038 | 4.386 | 4.536 | 4.335 | -6.524 | -6.672 | -6.447 | 237 | 1.219 | 656 | 9.223 |
| Long-term debt | 32 | 6.929 | 6.929 | 6.941 | 6.929 | 6.929 | 6.929 | 6.929 | 6.629 | 9 | 0 | 0 | 0 |
| Short-term debt | 6 | 6 | 298 | 215 | 70 | 44 | 6 | 6 | 6 | 6 | 12.043 | 10.700 | 3.348 |
| Total debt | 38 | 6.935 | 7.227 | 7.156 | 6.999 | 6.972 | 6.935 | 6.935 | 6.635 | 15 | 12.043 | 10.700 | 3.348 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2007 | — | — |
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BERNICAP HOLDING A/S | Company | 100.0% | 100.0% | 2020 |
ApS KBIL 9 NR. 671 | Company | 50.0% | 50.0% | 2007 |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Peter Nymann | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |