| Revenue | DKK -94K | -286% |
| EBITDA | DKK -94K | -286% |
| Net profit | DKK -66K | -195% |
| Total assets | DKK 8,1M | +2% |
| Equity | DKK 7M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 54 | 0 | 0 | 376 | 661 | 509 | 411 | -115 | -99 | 51 | -94 |
| Staff expenses | -270 | -220 | -208 | -126 | -126 | -126 | -238 | -215 | -126 | -201 | -43 | -0 | -0 |
| EBITDA | -478 | -381 | -246 | -229 | 158 | -41 | 230 | 199 | 205 | -381 | -161 | 51 | -94 |
| Depreciation & amort. | 192 | 139 | 142 | 164 | 48 | -44 | -29 | -40 | -19 | -19 | -19 | -19 | -30 |
| EBIT | -670 | -520 | -388 | -393 | 110 | -85 | 201 | 159 | 186 | -400 | -180 | 31 | -124 |
| Net financials | 740 | 340 | 388 | 418 | 21 | 10 | -18 | -20 | -16 | -26 | -28 | -50 | -12 |
| Profit before tax | -325 | -181 | 0 | 25 | 131 | -75 | 183 | 139 | 170 | -426 | -208 | -18 | -136 |
| Tax | -10 | -5 | -209 | 6 | 208 | -70 | -140 | 10 | -30 | -80 | -63 | 4 | -70 |
| Net profit | -315 | -176 | 209 | 19 | -77 | -5 | 323 | 129 | 200 | -346 | -145 | -22 | -66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.717 | 10.179 | 9.511 | 9.405 | 8.979 | 8.107 | 8.058 | 8.069 | 8.397 | 8.107 | 8.014 | 7.988 | 8.144 |
| Equity | 6.793 | 6.617 | 6.827 | 6.846 | 6.889 | 6.884 | 7.237 | 7.366 | 7.566 | 7.219 | 7.074 | 7.052 | 6.986 |
| Long-term debt | 2.835 | 2.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 399 | 130 | 2.209 | 2.078 | 1.521 | 723 | 491 | 364 | 521 | 657 | 772 | 765 | 1.057 |
| Total debt | 3.233 | 2.876 | 2.209 | 2.078 | 1.521 | 723 | 491 | 364 | 521 | 657 | 772 | 765 | 1.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM | Audit | 2011 | — | — |
WA Audit | Audit | 2008 | — | — |
OE Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Møller Madsen | Audit | 0 companies |
| Willy Asbjørn Møller | Audit | 0 companies |
| Ole Ernst | Founder | 0 companies |