| Revenue | DKK 209K | +107% |
| EBITDA | DKK -107K | -206% |
| Net profit | DKK -191K | -367% |
| Total assets | DKK 122K | -46% |
| Equity | DKK -158K | -579% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -53 | 39 | 125 | 140 | 125 | -1 | -36 | 54 | 124 | 30 | 7 | 101 | 209 |
| Staff expenses | -0 | -0 | -56 | -0 | -29 | -8 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -316 |
| EBITDA | -46 | -53 | -16 | 125 | 94 | 117 | -6 | -36 | 54 | 124 | 30 | 7 | 101 | -107 |
| Depreciation & amort. | -14 | -19 | -12 | -11 | -9 | -11 | -18 | -33 | -36 | -48 | -71 | -65 | -57 | -54 |
| EBIT | -60 | -71 | -28 | 114 | 85 | 106 | -24 | -69 | 17 | 75 | -41 | -58 | 44 | -161 |
| Net financials | -13 | -9 | -15 | -7 | -10 | -7 | -9 | -4 | -20 | -12 | -16 | -14 | -7 | -5 |
| Profit before tax | -73 | -80 | -43 | 208 | 76 | 99 | -34 | -73 | -2 | 64 | -57 | -72 | 37 | -165 |
| Tax | -18 | 59 | -0 | 51 | 18 | 23 | -6 | -16 | -0 | 15 | -11 | 29 | -35 | 25 |
| Net profit | -55 | -139 | -43 | 157 | 58 | 77 | -28 | -58 | -2 | 49 | -45 | -101 | 72 | -191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 224 | 174 | 69 | 292 | 159 | 380 | 314 | 853 | 338 | 349 | 321 | 181 | 225 | 122 |
| Equity | 36 | -103 | -146 | 11 | 69 | 146 | 118 | 60 | 58 | 107 | 62 | -39 | 33 | -158 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 189 | 277 | 216 | 281 | 90 | 235 | 196 | 792 | 280 | 242 | 259 | 219 | 192 | 280 |
| Total debt | 189 | 277 | 216 | 281 | 90 | 235 | 196 | 792 | 280 | 242 | 259 | 219 | 192 | 280 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| John Porting | Chairman | 0 companies |
| Jette Maja Porting | Board of Directors | 0 companies |