| Revenue | DKK -222K | -56% |
| EBITDA | DKK -325K | +55% |
| Net profit | DKK -284K | +55% |
| Total assets | DKK 761K | -41% |
| Equity | DKK -774K | -58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 946 | 743 | 699 | 91 | -61 | 140 | 190 | 261 | 192 | 187 | -503 | -222 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -122 | -316 | -80 | -1 | -40 | -224 | -102 |
| EBITDA | 91 | 230 | 126 | 91 | -61 | 18 | -126 | 180 | 192 | 147 | -727 | -325 |
| Depreciation & amort. | -102 | -102 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | 127 | 126 | 91 | -61 | 18 | -126 | 180 | 192 | 147 | -727 | -325 |
| Net financials | -65 | -45 | -10 | -4 | -25 | -31 | -35 | -28 | -33 | -50 | -75 | -40 |
| Profit before tax | -76 | 83 | 116 | 87 | -86 | -13 | -161 | 152 | 158 | 98 | -803 | -364 |
| Tax | -12 | 28 | 10 | 23 | -19 | -3 | -35 | 34 | 35 | 22 | -177 | -80 |
| Net profit | -64 | 54 | 105 | 64 | -67 | -10 | -126 | 119 | 123 | 76 | -626 | -284 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 469 | 423 | 166 | 493 | 475 | 593 | 653 | 693 | 1.012 | 1.570 | 1.282 | 761 |
| Equity | -218 | -164 | -59 | 22 | -45 | -55 | -181 | -62 | 61 | 137 | -489 | -774 |
| Long-term debt | 340 | 260 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 347 | 328 | 225 | 470 | 520 | 648 | 834 | 755 | 951 | 1.433 | 1.771 | 1.534 |
| Total debt | 687 | 587 | 225 | 470 | 520 | 648 | 834 | 755 | 951 | 1.433 | 1.771 | 1.534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2009 | — | — |
MP Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Banche | Management | 0 companies |
| Marianne Pedersen | Management | 0 companies |