| Revenue | DKK -3,5M | -2365% |
| EBITDA | DKK -3,5M | -2365% |
| Net profit | DKK -3M | -338% |
| Total assets | DKK 7,1M | -12% |
| Equity | DKK 2,1M | -59% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -13 | 491 | 473 | 520 | 420 | 351 | 92 | -282 | -238 | 156 | -3.536 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 61 | -13 | 491 | 473 | -578 | 795 | -1.573 | 189 | 57 | -238 | 156 | -3.536 |
| Depreciation & amort. | -0 | -134 | -137 | -0 | -20 | -20 | -290 | -335 | -755 | -105 | -21 | -64 |
| EBIT | 61 | -147 | 354 | 473 | -598 | 775 | -1.863 | -147 | -698 | -343 | 135 | -3.601 |
| Net financials | 947 | 3.302 | 1.055 | -266 | -1.268 | 203 | -2.031 | -212 | 267 | -56 | 629 | 591 |
| Profit before tax | 1.008 | 3.154 | 1.408 | 207 | -767 | 604 | -1.970 | 59 | -770 | -399 | 764 | -3.010 |
| Tax | 31 | -0 | 5 | -0 | -0 | -0 | -0 | 397 | 71 | -0 | -499 | -4 |
| Net profit | 978 | 3.154 | 1.403 | 207 | -767 | 604 | -1.970 | -338 | -841 | -399 | 1.263 | -3.006 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.838 | 11.623 | 12.636 | 15.663 | 14.620 | 14.313 | 12.259 | 12.441 | 8.072 | 7.947 | 8.027 | 7.056 |
| Equity | 2.184 | 5.338 | 6.741 | 6.948 | 6.181 | 6.785 | 4.815 | 4.477 | 3.636 | 3.819 | 5.082 | 2.076 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.627 | 1.536 | 1.374 |
| Short-term debt | 0 | 3.054 | 2.902 | 5.156 | 4.880 | 4.623 | 4.311 | 3.991 | 1.902 | 2.042 | 1.409 | 3.606 |
| Total debt | 655 | 6.285 | 5.895 | 8.714 | 8.440 | 7.529 | 7.444 | 7.568 | 3.978 | 3.669 | 2.945 | 4.980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2020 | — | — |
PS Management | Management | 2022 | — | — |
SZ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 | |
| Individual | 100.0% | 100.0% | 2020 | |
Harløse Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sandra Julie Geslin Hinge | Management | 0 companies |
| Paw Samson | Management | 0 companies |
| Simon Zenteno Willumsen | Chief Executive Officer | 0 companies |