| Revenue | DKK -630K | +1154% |
| EBITDA | DKK -1,4M | -243% |
| Net profit | DKK -1,6M | -108% |
| Total assets | DKK 44M | -6% |
| Equity | DKK 42,6M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -286 | -397 | -501 | -596 | -1.621 | -1.460 | -1.757 | 128 | -896 | -1.230 | -62 | -50 | -630 |
| Staff expenses | -0 | -0 | -0 | -2 | -2 | -19 | -37 | -15 | -7 | -8 | -0 | -363 | -784 |
| EBITDA | -342 | -492 | -508 | -613 | -1.667 | -1.866 | -1.763 | 56 | -903 | -1.238 | -63 | -413 | -1.414 |
| Depreciation & amort. | -0 | -0 | -0 | -37 | -63 | -77 | 15 | -99 | -99 | -38 | -38 | -54 | -63 |
| EBIT | -342 | -492 | -508 | -651 | -1.730 | -1.942 | -1.779 | -42 | -1.002 | -1.276 | -101 | -467 | -1.477 |
| Net financials | 2.194 | 2.675 | 3.366 | 10.999 | 747 | 8.805 | 2.150 | 2.227 | 780 | 1.252 | 949 | 20.619 | -97 |
| Profit before tax | 1.852 | 2.183 | 2.858 | 10.348 | -983 | 6.863 | 372 | 2.185 | -222 | -24 | 848 | 20.152 | -1.574 |
| Tax | -87 | 477 | 525 | 1.288 | -404 | -157 | -615 | 17 | -190 | -268 | 2 | 1.620 | -0 |
| Net profit | 1.939 | 1.706 | 2.333 | 9.060 | -579 | 7.020 | 987 | 2.168 | -31 | 244 | 846 | 18.532 | -1.574 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.348 | 15.625 | 17.475 | 29.109 | 24.098 | 30.380 | 33.011 | 35.445 | 33.941 | 32.352 | 32.263 | 46.764 | 44.010 |
| Equity | — | 15.428 | 16.814 | 25.493 | 23.260 | 29.679 | 30.266 | 31.434 | 30.129 | 29.972 | 28.668 | 46.200 | 42.626 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 126 | 197 | 661 | 3.616 | 838 | 701 | 2.745 | 4.011 | 3.812 | 2.380 | 3.594 | 565 | 1.385 |
| Total debt | 126 | 197 | 661 | 3.616 | 838 | 701 | 2.745 | 4.011 | 3.812 | 2.380 | 3.594 | 565 | 1.385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Nicolai Valentin Birk Jensen | Chairman | 0 companies |