| Revenue | DKK 182K | -40% |
| EBITDA | DKK -257K | -1495% |
| Net profit | DKK -200K | -6199% |
| Total assets | DKK 842K | +110% |
| Equity | DKK -455K | -79% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 281 | 289 | 883 | 829 | 684 | 559 | 522 | 546 | -25 | 138 | -22 | 303 | 182 |
| Staff expenses | -115 | -28 | -205 | -263 | -199 | -0 | -154 | -30 | -33 | -234 | -186 | -285 | -439 |
| EBITDA | 27 | 121 | 7 | 36 | -20 | -18 | -249 | 51 | -58 | -96 | -208 | 18 | -257 |
| Depreciation & amort. | -15 | -15 | -0 | -0 | -0 | -0 | -9 | -9 | -9 | -9 | -9 | -9 | -0 |
| EBIT | 12 | 106 | 7 | 36 | -20 | -18 | -257 | 43 | -67 | -105 | -217 | 10 | -257 |
| Net financials | -1 | -1 | -1 | -1 | 0 | 0 | -0 | -0 | -0 | 126 | 12 | -3 | -3 |
| Profit before tax | 11 | 105 | 6 | 34 | -20 | -18 | -258 | 42 | -67 | 21 | -205 | 7 | -261 |
| Tax | 3 | 26 | 1 | 9 | -0 | -0 | -61 | 11 | -13 | 7 | -43 | 3 | -61 |
| Net profit | 8 | 79 | 4 | 26 | -20 | -18 | -197 | 31 | -54 | 15 | -162 | 3 | -200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 433 | 322 | 353 | 468 | 463 | 465 | 311 | 287 | 142 | 326 | 353 | 401 | 842 |
| Equity | 63 | 142 | 146 | 172 | 126 | 108 | -88 | -57 | -111 | -96 | -258 | -255 | -455 |
| Long-term debt | -22 | 4 | 5 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 393 | 176 | 202 | 282 | 337 | 356 | 399 | 344 | 253 | 422 | 611 | 656 | 1.297 |
| Total debt | 371 | 180 | 207 | 296 | 337 | 356 | 399 | 344 | 253 | 422 | 611 | 656 | 1.297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GG | Audit | 2007 | — | — |
VC Management | Management | 2007 | — | — |
MN Management | Management | 2007 | — | — |
LA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gynther Gundersen Larsen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Mohammad Naeem Onib | Management | 0 companies |
| Luis Antonio Bendezu Arcila | Management | 0 companies |