| Revenue | DKK 0 | — |
| EBITDA | DKK -11K | -112% |
| Net profit | DKK -16K | -114% |
| Total assets | DKK 734K | -57% |
| Equity | DKK 614K | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 824 | 480 | 797 | 426 | 1.260 | 647 | 778 | 259 | 76 | 80 | -4 | 113 | 0 |
| Staff expenses | -555 | -528 | -810 | -228 | -241 | -319 | -239 | -29 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 270 | -49 | -13 | 198 | 305 | 328 | 12 | 288 | -11 | 80 | -4 | 94 | -11 |
| Depreciation & amort. | -58 | -47 | -35 | -35 | -41 | -41 | -41 | -33 | -35 | -9 | -9 | -0 | -0 |
| EBIT | 212 | -95 | -48 | 163 | 265 | 288 | -29 | 255 | -46 | 70 | -13 | 94 | -11 |
| Net financials | -101 | -106 | -164 | -86 | -82 | -67 | -61 | -60 | -28 | -2 | -2 | 0 | -6 |
| Profit before tax | 111 | -202 | -212 | 77 | 183 | 221 | -90 | 196 | -74 | 69 | -14 | 94 | -16 |
| Tax | 47 | -58 | 1 | -0 | 36 | 82 | -14 | 45 | -7 | 16 | -3 | -20 | -0 |
| Net profit | 64 | -144 | -213 | 77 | 147 | 139 | -76 | 151 | -67 | 53 | -11 | 114 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.888 | 1.842 | 1.733 | 1.574 | 1.918 | 2.129 | 1.694 | 1.682 | 1.554 | 1.617 | 1.566 | 1.715 | 734 |
| Equity | 193 | 50 | -163 | -86 | 329 | 468 | 392 | 543 | 476 | 528 | 517 | 631 | 614 |
| Long-term debt | 1.303 | 1.252 | 1.250 | 1.185 | 1.118 | 1.043 | 965 | 884 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 335 | 542 | 647 | 475 | 435 | 532 | 265 | 138 | 968 | 962 | 927 | 1.085 | 119 |
| Total debt | 1.638 | 1.794 | 1.897 | 1.660 | 1.553 | 1.576 | 1.230 | 1.022 | 968 | 962 | 927 | 1.085 | 119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Regnar Pedersen | Unofficial title | 0 companies |