| Revenue | DKK -16K | -79% |
| EBITDA | DKK -16K | +79% |
| Net profit | DKK -91K | -6% |
| Total assets | DKK 430K | -35% |
| Equity | DKK 123K | -43% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 604 | 124 | 701 | 307 | 801 | 567 | -12 | 66 | -12 | -60 | -52 | -78 | -16 |
| Staff expenses | -52 | -141 | -638 | -255 | -538 | -473 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 552 | -17 | 63 | 51 | 263 | 94 | -12 | 66 | -12 | -60 | -52 | -78 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -4 |
| EBIT | 552 | -17 | 63 | 51 | 263 | 94 | -12 | 66 | -12 | -60 | -52 | -83 | -20 |
| Net financials | -546 | -116 | 100 | 4 | 61 | 142 | -9 | 204 | 62 | 77 | -464 | -4 | -71 |
| Profit before tax | 6 | -133 | 163 | 56 | 324 | 236 | -21 | 270 | 50 | 18 | -516 | -86 | -91 |
| Tax | 103 | -9 | 16 | 15 | 87 | 35 | 7 | 16 | -0 | -3 | -12 | -0 | -0 |
| Net profit | -97 | -125 | 147 | 41 | 237 | 201 | -28 | 254 | 50 | 21 | -505 | -86 | -91 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 767 | 266 | 432 | 489 | 738 | 930 | 678 | 848 | 1.358 | 1.142 | 715 | 666 | 430 |
| Equity | 7 | -118 | 30 | 70 | 308 | 509 | 481 | 735 | 785 | 806 | 301 | 214 | 123 |
| Long-term debt | 150 | 150 | 150 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 610 | 233 | 252 | 293 | 431 | 421 | 197 | 114 | 573 | 337 | 415 | 451 | 307 |
| Total debt | 760 | 383 | 402 | 418 | 431 | 421 | 197 | 114 | 573 | 337 | 415 | 451 | 307 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 2011 | — | — |
JB Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Munk Thomsen | Audit | 0 companies |
| Jan Bech | Unofficial title | 0 companies |