| Revenue | DKK -9K | -93% |
| EBITDA | DKK -9K | +93% |
| Net profit | DKK -57K | +62% |
| Total assets | DKK 713K | -22% |
| Equity | DKK -235K | -32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.148 | -321 | -1.163 | -38 | — | -24 | -301 | -1 | 219 | 588 | 411 | -112 | -127 | -9 |
| Staff expenses | -242.524 | -25 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -414 | -1 | -0 | -0 |
| EBITDA | 866.934 | -346 | -1.164 | -38 | -541 | -24 | -301 | -1 | 219 | 588 | -3 | -113 | -127 | -9 |
| Depreciation & amort. | -866.896 | 3.651 | 32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 38 | -3.998 | -1.196 | -38 | -541 | -24 | -301 | -1 | 219 | 588 | -3 | -113 | -127 | -9 |
| Net financials | -346.694 | -196 | -258 | -10 | -10 | -1 | -0 | -1 | -3 | -1 | -8 | -42 | -26 | -48 |
| Profit before tax | 32.805 | -4.193 | -1.454 | -48 | -551 | -25 | -302 | -2 | 216 | 587 | -11 | -154 | -153 | -57 |
| Tax | 33.000 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -0 |
| Net profit | -195 | -4.193 | -1.454 | -48 | -551 | -25 | -302 | -2 | 216 | 587 | -11 | -154 | -152 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.502 | 2.897 | 826 | 825 | 375 | 373 | 4 | 9 | 7 | 703 | 687 | 727 | 911 | 713 |
| Equity | 1.512 | 518 | 265 | 217 | -334 | -359 | -661 | -663 | -447 | 140 | 129 | -26 | -177 | -235 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81 | 0 | 0 | 0 |
| Short-term debt | 15.990 | 2.379 | 561 | 609 | 710 | 732 | 664 | 671 | 454 | 563 | 477 | 753 | 1.088 | 948 |
| Total debt | 15.990 | 2.379 | 561 | 609 | 710 | 732 | 664 | 671 | 454 | 563 | 558 | 753 | 1.088 | 948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2008 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLEOPATRA HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
FYTH 1 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skytte Jørgensen | Management | 0 companies |
| Mikkel Bandholm | Chief Executive Officer | 0 companies |
| Peter Johansen | Chief Executive Officer | 0 companies |
| Lars Bonderup Bjørn | Board of Directors | 0 companies |
| Mads Peter Lübeck | Board of Directors | 0 companies |
| Susanne Bandholm | Board of Directors | 0 companies |
| Torben Bechmann | Board of Directors | 0 companies |
| Knud Aage Johansen | Board of Directors | 0 companies |
| Torben Johansen | Board of Directors | 0 companies |