| Revenue | DKK 0 | — |
| EBITDA | DKK -173K | +45% |
| Net profit | DKK -165K | +38% |
| Total assets | DKK 309K | -31% |
| Equity | DKK 213K | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.434 | 3.695 | 3.294 | 3.312 | 2.937 | 2.583 | 1.978 | 1.360 | 134 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.103 | 3.348 | 2.971 | 3.021 | 2.485 | 1.875 | 1.194 | 574 | -314 | -173 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.103 | 3.348 | 2.971 | 3.021 | 2.485 | 1.875 | 1.194 | 574 | -314 | -173 |
| Net financials | -9 | 2 | -70 | 10 | -44 | -29 | -25 | -8 | 2 | 7 |
| Profit before tax | 3.093 | 3.350 | 2.901 | 3.030 | 2.441 | 1.846 | 1.169 | 566 | -312 | -165 |
| Tax | 789 | 843 | 727 | 709 | 540 | 407 | 266 | 125 | -47 | -0 |
| Net profit | 2.304 | 2.507 | 2.175 | 2.322 | 1.901 | 1.439 | 903 | 441 | -266 | -165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.191 | 3.964 | 2.927 | 3.006 | 2.769 | 2.501 | 1.245 | 669 | 451 | 309 |
| Equity | 2.460 | 2.664 | 2.338 | 2.660 | 2.561 | 2.000 | 1.103 | 644 | 178 | 213 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 0 | 0 |
| Short-term debt | 730 | 1.301 | 589 | 346 | 208 | 501 | 142 | 0 | 272 | 96 |
| Total debt | 730 | 1.301 | 589 | 346 | 208 | 501 | 142 | 24 | 272 | 96 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 2012 | — | — |
GR Management | Management | 2012 | — | — |
PJ Management | Management | 2012 | — | — |
BN Management | Management | 2012 | — | — |
SF Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Andersen | Management | 0 companies |
| Gunnar Rydning | Management | 0 companies |
| Peter Juel-Berg | Management | 0 companies |
| Birger Nergaard | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |