| Revenue | DKK -5K | -37% |
| EBITDA | DKK -5K | +88% |
| Net profit | DKK -62K | +50% |
| Total assets | DKK 1,2M | +8% |
| Equity | DKK -2,6M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -22 | -13 | -20 | -11 | -279 | -9 | -5 | -10 | -8 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -12 | -25 | -56 | -22 | -13 | -20 | -11 | -279 | -9 | -5 | -841 | -43 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -12 | -25 | -56 | -22 | -13 | -20 | -11 | -279 | -9 | -5 | -841 | -43 | -5 |
| Net financials | -26 | -19 | 10 | -103 | 3 | 5 | 7 | 7 | -13 | 6 | 7 | -48 | -82 | -57 |
| Profit before tax | -40 | -32 | -14 | -159 | -20 | -8 | -13 | -5 | -292 | -2 | 2 | -889 | -125 | -62 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -40 | -32 | -14 | -149 | -20 | -8 | -13 | -5 | -292 | -2 | 2 | -889 | -125 | -62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 897 | 1.804 | 2.794 | 2.779 | 2.814 | 1.919 | 1.945 | 1.984 | 1.720 | 1.751 | 1.787 | 1.034 | 1.108 | 1.200 |
| Equity | -191 | -223 | -237 | -386 | -406 | -1.258 | -1.271 | -1.276 | -1.568 | -1.570 | -1.569 | -2.458 | -2.584 | -2.646 |
| Long-term debt | 1.086 | 2.025 | 3.029 | 3.163 | 3.218 | 3.175 | 3.212 | 3.255 | 3.285 | 0 | 0 | 3.486 | 3.685 | 3.842 |
| Short-term debt | 2 | 2 | 2 | 2 | 2 | 2 | 5 | 5 | 3 | 3.321 | 3.356 | 6 | 7 | 4 |
| Total debt | 1.088 | 2.027 | 3.031 | 3.165 | 3.220 | 3.177 | 3.217 | 3.260 | 3.288 | 3.321 | 3.356 | 3.492 | 3.692 | 3.846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2007 | — | — |
MV Management | Management | 2007 | — | — |
JK Management | Management | 2014 | — | — |
PT Management | Management | 2012 | — | — |
SM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Arthur Karpantschof Reece | Management | 0 companies |
| Mathieu Vincent Henri-Francois Pouletty | Management | 0 companies |
| Jørgen Kvist Hansen | Management | 0 companies |
| Per Torben Ellebo | Management | 0 companies |
| Søren Meiling | Management | 0 companies |