| Revenue | DKK -108K | -31% |
| EBITDA | DKK -108K | +31% |
| Net profit | DKK -6,6M | -411% |
| Total assets | DKK 95,4M | -11% |
| Equity | DKK 67,5M | -35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 211 | — | — | — | 597 | -860 | -820 | -1.704 | -1.666 | -408 | -239 | -157 | -108 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.042 | 0 | 0 | 0 | 597 | -860 | -820 | -1.704 | -1.666 | -408 | -3.421 | -157 | -108 |
| Depreciation & amort. | -916 | -0 | -0 | -0 | -465 | -0 | -0 | -7 | -7 | -7 | -14 | -20 | -20 |
| EBIT | 1.127 | 0 | 0 | 0 | 133 | -860 | -820 | -1.711 | -1.673 | -415 | -3.435 | -176 | -127 |
| Net financials | -6.814 | 0 | 0 | 0 | 1.378 | 2.955 | 1.417 | 4.691 | 1.561 | 4.320 | 17.790 | 2.294 | -6.458 |
| Profit before tax | -5.687 | 0 | 0 | 0 | 1.511 | 2.094 | 597 | 2.980 | -112 | 3.905 | 14.354 | 2.117 | -6.586 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -5.687 | 0 | 0 | 0 | 1.511 | 2.094 | 597 | 2.980 | -112 | 3.905 | 14.354 | 2.117 | -6.586 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 64.772 | 0 | 0 | 0 | 88.404 | 88.809 | 89.560 | 91.337 | 89.913 | 90.674 | 105.256 | 107.262 | 95.419 |
| Equity | 64.035 | 0 | 0 | 0 | 87.612 | 88.801 | 89.359 | 91.329 | 89.553 | 87.736 | 102.090 | 104.207 | 67.544 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -737 | 0 | 0 | 0 | 793 | 8 | 201 | 8 | 359 | 2.938 | 3.167 | 3.055 | 27.875 |
| Total debt | -737 | 0 | 0 | 0 | 793 | 8 | 201 | 8 | 359 | 2.938 | 3.167 | 3.055 | 27.875 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 2019 | — | — |
CR Audit | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Evers Thomsen | Management | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |
| Kjeld Thomsen | Board of Directors | 0 companies |
| Niels Henrik Holmblad | Chairman | 0 companies |