| Revenue | DKK 37K | -146% |
| EBITDA | DKK -112K | +14% |
| Net profit | DKK -196K | +16% |
| Total assets | DKK 172K | +65% |
| Equity | DKK -2,7M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 649 | 401 | 220 | 401 | -7 | 14 | 78 | 465 | 694 | 254 | 29 | 95 | -80 | 37 |
| Staff expenses | -0 | -0 | -0 | -332 | -47 | -0 | -565 | -900 | -816 | -351 | -42 | -11 | -51 | -148 |
| EBITDA | 115 | -101 | -17 | 69 | 41 | 14 | -487 | -435 | -122 | -97 | -13 | 84 | -131 | -112 |
| Depreciation & amort. | -0 | -0 | -0 | -8 | -13 | -13 | -28 | -192 | -247 | -198 | -65 | -65 | -51 | -29 |
| EBIT | 115 | -101 | -17 | 61 | 28 | 1 | -515 | -627 | -369 | -295 | -79 | 19 | -183 | -142 |
| Net financials | 57 | -112 | -10 | -11 | -12 | -0 | -46 | -38 | -36 | -53 | -50 | -50 | -49 | -54 |
| Profit before tax | 172 | -214 | -28 | 51 | 15 | 1 | -561 | -665 | -405 | -348 | -129 | -31 | -232 | -196 |
| Tax | 50 | -52 | -4 | 64 | -0 | -0 | -0 | -0 | -18 | -54 | -0 | -0 | -0 | -0 |
| Net profit | 122 | -161 | -24 | -13 | 15 | 1 | -561 | -665 | -387 | -294 | -129 | -31 | -232 | -196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.040 | 700 | 676 | 495 | 215 | 392 | 815 | 799 | 1.038 | 381 | 297 | 203 | 105 | 172 |
| Equity | 338 | 77 | 54 | -210 | -194 | -193 | -755 | -1.420 | -1.807 | -2.101 | -2.229 | -2.260 | -2.492 | -2.688 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.413 | 2.307 | 2.455 | 2.403 | 2.575 | 2.860 |
| Short-term debt | 702 | 623 | 622 | 705 | 409 | 586 | 1.570 | 2.219 | 431 | 174 | 71 | 60 | 21 | 0 |
| Total debt | 702 | 623 | 622 | 705 | 409 | 586 | 1.570 | 2.219 | 2.844 | 2.481 | 2.526 | 2.463 | 2.597 | 2.860 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2007 | — | — |
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRAFF CAPITA ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Joacim Graff | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |