| Revenue | DKK 72K | -452% |
| EBITDA | DKK 72K | +452% |
| Net profit | DKK 59K | +311% |
| Total assets | DKK 1,3M | +0% |
| Equity | DKK -398K | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57 | -69 | 99 | — | 92 | -238 | 109 | 129 | -221 | -20 | 72 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -69 | 99 | -82 | 92 | -238 | 109 | 129 | -221 | -20 | 72 |
| Depreciation & amort. | 10 | -0 | -10 | -10 | -10 | -13 | -13 | -13 | -13 | -13 | -13 |
| EBIT | -38 | -69 | 89 | -92 | 83 | -251 | 96 | 117 | -234 | -33 | 59 |
| Net financials | -0 | 0 | 0 | 0 | -1 | -11 | 0 | -0 | 0 | 1 | -0 |
| Profit before tax | -38 | -69 | 89 | -92 | 82 | -262 | 96 | 116 | -233 | -32 | 59 |
| Tax | -8 | -90 | 15 | -15 | 18 | -17 | 24 | 28 | -0 | -4 | -0 |
| Net profit | -30 | 21 | 74 | -77 | 64 | -245 | 72 | 88 | -233 | -28 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.365 | 1.320 | 1.323 | 1.404 | 1.520 | 1.393 | 1.491 | 1.232 | 1.238 | 1.265 | 1.265 |
| Equity | -152 | 173 | -99 | -176 | -112 | -357 | -284 | -196 | -429 | -457 | -398 |
| Long-term debt | 0 | -1.484 | 1.394 | 0 | 0 | 0 | 0 | 1.080 | 1.010 | 1.510 | 1.504 |
| Short-term debt | 1.517 | -9 | 12 | 1.580 | 1.632 | 1.750 | 1.775 | 348 | 657 | 212 | 159 |
| Total debt | 1.517 | -1.493 | 1.406 | 1.580 | 1.632 | 1.750 | 1.775 | 1.428 | 1.667 | 1.722 | 1.663 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 | |
FARSI GROUP ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kristoffer Emil Holger Separlous Drachmann | Management | 0 companies |