| Revenue | DKK 60K | -41% |
| EBITDA | DKK 60K | +119% |
| Net profit | DKK -157K | +61% |
| Total assets | DKK 13,9M | +1% |
| Equity | DKK 8,9M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 269 | 64 | 85 | -95 | 239 | 276 | -613 | 113 | -80 | 312 | 297 | 103 | 60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -376 | -438 | -424 | -0 |
| EBITDA | 269 | 64 | 85 | -95 | 239 | 276 | -613 | 113 | -80 | -64 | -140 | -321 | 60 |
| Depreciation & amort. | -60 | -60 | -60 | -60 | -60 | -60 | -60 | -90 | -90 | -90 | -91 | -99 | -99 |
| EBIT | 210 | 5 | 26 | -154 | 179 | 216 | -672 | 24 | -169 | -153 | -231 | -420 | -39 |
| Net financials | -300 | 1.703 | -230 | -173 | -260 | -184 | 36 | -113 | -108 | -184 | -80 | -90 | -95 |
| Profit before tax | -90 | 1.708 | -204 | -328 | -81 | 32 | -637 | -89 | -278 | -338 | -311 | -510 | -134 |
| Tax | -7 | 442 | -34 | -63 | -2 | 16 | -127 | -11 | -61 | -73 | -79 | -112 | 23 |
| Net profit | -83 | 1.266 | -170 | -265 | -78 | 17 | -510 | -78 | -216 | -264 | -232 | -398 | -157 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.347 | 15.853 | 15.221 | 14.684 | 14.551 | 13.509 | 14.904 | 14.694 | 14.210 | 13.967 | 13.908 | 13.840 | 13.930 |
| Equity | 7.357 | 9.568 | 9.398 | 9.133 | 9.055 | 9.072 | 10.237 | 10.158 | 9.942 | 9.678 | 9.446 | 9.048 | 8.891 |
| Long-term debt | 6.711 | 5.510 | 5.393 | 5.383 | 5.317 | 4.277 | 4.210 | 3.991 | 3.928 | 0 | 0 | 0 | 0 |
| Short-term debt | 279 | 776 | 429 | 167 | 179 | 160 | 230 | 328 | 184 | 4.179 | 4.394 | 4.792 | 5.039 |
| Total debt | 6.990 | 6.285 | 5.823 | 5.551 | 5.496 | 4.437 | 4.440 | 4.319 | 4.112 | 4.179 | 4.394 | 4.792 | 5.039 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2008 | — | — |
PA Management | Management | 2008 | — | — |
JP Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mens et Manus ApS | Company | 100.0% | 100.0% | 2020 |
Tech Station ApS | Company | 100.0% | 100.0% | 2019 |
TORBEK ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Kristian Riskær | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jens Peter Bredholt | Management | 0 companies |