| Revenue | DKK 35K | -239% |
| EBITDA | DKK 296 | +101% |
| Net profit | DKK -218K | +7% |
| Total assets | DKK 84K | +115% |
| Equity | DKK -4,6M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -207 | -199 | -209 | -187 | -216 | -122 | -40 | -16 | -54 | -29 | -31 | -25 | 35 |
| Staff expenses | -718 | -820 | -865 | -726 | -400 | -219 | -732 | -719 | -725 | -426 | -664 | -1 | -0 |
| EBITDA | -925 | -1.019 | -1.074 | -913 | -616 | -341 | -773 | -735 | -779 | -455 | -695 | -26 | 0 |
| Depreciation & amort. | -88 | -88 | -88 | -82 | -8 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.013 | -1.107 | -1.162 | -995 | -624 | -349 | -773 | -735 | -779 | -455 | -695 | -26 | 0 |
| Net financials | -71 | -78 | -72 | -45 | -32 | -37 | -61 | -96 | -136 | -168 | -191 | -208 | -218 |
| Profit before tax | -1.084 | -1.185 | -1.234 | -1.040 | -656 | -387 | -834 | -831 | -915 | -623 | -886 | -234 | -218 |
| Tax | -270 | -225 | -311 | -249 | -144 | -85 | -0 | -0 | -183 | -219 | -303 | -0 | -0 |
| Net profit | -813 | -960 | -923 | -791 | -512 | -302 | -834 | -831 | -732 | -404 | -583 | -234 | -218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.647 | 1.682 | 1.476 | 975 | 424 | 190 | 40 | 71 | 6 | 83 | 101 | 39 | 84 |
| Equity | 470 | 311 | -612 | 97 | -415 | -717 | -1.551 | -2.382 | -3.113 | -3.518 | -4.101 | -4.335 | -4.553 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.177 | 1.371 | 2.057 | 875 | 839 | 907 | 1.591 | 2.453 | 3.119 | 3.601 | 4.201 | 4.374 | 4.637 |
| Total debt | 1.177 | 1.371 | 2.057 | 875 | 839 | 907 | 1.591 | 2.453 | 3.119 | 3.601 | 4.201 | 4.374 | 4.637 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WACS HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Ernst | Chief Executive Officer | 0 companies |