| Revenue | DKK -114K | -86% |
| EBITDA | DKK -5,2M | -513% |
| Net profit | DKK -5,2M | -578% |
| Total assets | DKK 25,6M | +46% |
| Equity | DKK 9,2M | -36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -108 | -477 | -142 | -183 | -447 | -252 | -312 | -845 | -114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -545 | -12 | 2.855 | 35 | -608 | -477 | -142 | -183 | -447 | -252 | -312 | -845 | -5.177 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -545 | -12 | 2.855 | 35 | -608 | -477 | -142 | -183 | -447 | -252 | -312 | -845 | -5.177 |
| Net financials | -441 | -433 | -473 | -295 | -250 | -370 | -400 | -412 | -107 | -202 | -413 | -515 | -52 |
| Profit before tax | -986 | -445 | 2.381 | -260 | -858 | -847 | -543 | -595 | -554 | -454 | -725 | -1.360 | -5.229 |
| Tax | -246 | -87 | 608 | 585 | -189 | -0 | 189 | -101 | -0 | -212 | -399 | -594 | -37 |
| Net profit | -739 | -358 | 1.773 | -845 | -670 | -847 | -732 | -494 | -554 | -243 | -326 | -765 | -5.192 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.039 | 13.485 | 15.603 | 15.072 | 15.306 | 15.081 | 15.013 | 15.000 | 15.806 | 17.607 | 17.165 | 17.465 | 25.578 |
| Equity | -3.118 | -3.476 | 1.297 | -2.548 | -3.217 | -4.065 | -4.796 | 4.709 | 4.156 | 3.913 | 3.587 | 14.416 | 9.223 |
| Long-term debt | 5.095 | 4.902 | 4.708 | 10.990 | 10.427 | 10.133 | 9.859 | 9.586 | 9.308 | 3.000 | 3.000 | 3.000 | 3.000 |
| Short-term debt | 11.062 | 12.059 | 9.599 | 6.630 | 8.096 | 9.013 | 9.951 | 704 | 2.343 | 10.694 | 10.578 | 49 | 13.355 |
| Total debt | 16.157 | 16.961 | 14.307 | 17.620 | 18.523 | 19.146 | 19.809 | 10.291 | 11.651 | 13.694 | 13.578 | 3.049 | 16.355 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2007 | — | — |
PS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEXTUS NEXT ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 33.3% | 0.0% | 2016 | |
| Individual | 33.3% | 0.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Haraldsted | Management | 0 companies |
| Peter Sextus Rasmussen | Management | 0 companies |