| Revenue | DKK 374K | -20% |
| EBITDA | DKK -148K | -26% |
| Net profit | DKK -163K | -14% |
| Total assets | DKK 159K | +32% |
| Equity | DKK -334K | -95% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -6 | -4 | -3 | 6 | 195 | 250 | 307 | 362 | 419 | 470 | 374 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -258 | -212 | -346 | -325 | -316 | -588 | -523 |
| EBITDA | -4 | -6 | -4 | -3 | -15 | -63 | 38 | -39 | 37 | 104 | -118 | -148 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -20 | -20 | -24 | -27 | -27 | -3 | -1 | -1 |
| EBIT | -4 | -6 | -4 | -3 | -35 | -83 | 14 | -66 | 10 | 100 | -119 | -150 |
| Net financials | 8 | 2 | 10 | 19 | 1 | -3 | -4 | -1 | -15 | -43 | -9 | -14 |
| Profit before tax | 4 | -4 | 6 | 16 | -34 | -86 | 10 | -67 | -4 | 57 | -128 | -163 |
| Tax | -0 | -0 | -0 | -0 | -8 | -18 | 4 | -14 | 1 | 20 | 15 | -0 |
| Net profit | 4 | -4 | 6 | 16 | -27 | -68 | 6 | -53 | -5 | 37 | -143 | -163 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 205 | 215 | 142 | 92 | 98 | 178 | 158 | 155 | 185 | 154 | 121 | 159 |
| Equity | 64 | 60 | 66 | 82 | 55 | -13 | -7 | -60 | -66 | -28 | -171 | -334 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 141 | 155 | 77 | 11 | 43 | 191 | 164 | 215 | 251 | 182 | 292 | 494 |
| Total debt | 141 | 155 | 77 | 11 | 43 | 191 | 164 | 215 | 251 | 182 | 292 | 494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Machenhauer | Unofficial title | 0 companies |