| Revenue | DKK 202K | -1027% |
| EBITDA | DKK 106K | +140% |
| Net profit | DKK -507K | +48% |
| Total assets | DKK 12,6M | +8% |
| Equity | DKK -1,8M | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56 | 60 | 53 | 28 | 40 | -19 | -2 | -70 | -193 | -129 | 103 | -22 | 202 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -151 | -406 | -371 | -243 | -127 |
| EBITDA | 35 | -192 | 51 | 94 | -40 | -19 | 318 | -70 | -344 | -535 | -268 | -265 | 106 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -157 | -306 | -253 | -0 |
| EBIT | 35 | -192 | 51 | 94 | -40 | -19 | 318 | -70 | -389 | -692 | -574 | -518 | 106 |
| Net financials | -22 | -15 | -20 | -19 | -12 | -21 | -24 | -24 | -234 | -406 | 577 | -504 | -613 |
| Profit before tax | 13 | -207 | 31 | 75 | -53 | -40 | 294 | -94 | -623 | -1.098 | 4 | -1.022 | -507 |
| Tax | 3 | 11 | 8 | -1 | 6 | -8 | 18 | -43 | -138 | -238 | 2 | -49 | -0 |
| Net profit | 10 | -218 | 23 | 75 | -59 | -31 | 276 | -51 | -485 | -860 | 2 | -973 | -507 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.547 | 4.054 | 3.800 | 3.565 | 3.238 | 1.675 | 1.944 | 5.332 | 8.775 | 12.633 | 13.861 | 11.665 | 12.607 |
| Equity | 3.009 | 2.491 | 2.214 | 1.990 | 1.631 | 100 | 376 | 325 | -359 | -1.219 | -1.217 | -2.191 | -1.775 |
| Long-term debt | 1.488 | 1.494 | 1.496 | 1.510 | 1.505 | 1.453 | 0 | 5.000 | 6.507 | 13.541 | 13.474 | 13.547 | 13.630 |
| Short-term debt | 50 | 69 | 90 | 65 | 103 | 122 | 1.568 | 8 | 2.627 | 310 | 1.604 | 309 | 752 |
| Total debt | 1.538 | 1.564 | 1.586 | 1.575 | 1.607 | 1.575 | 1.568 | 5.008 | 9.133 | 13.852 | 15.078 | 13.856 | 14.381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GA Management | Management | 2010 | — | — |
KA Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Glennie Aabo Sørensen | Management | 0 companies |
| Kurt Aabo Sørensen | Management | 0 companies |