| Revenue | DKK -40K | -25% |
| EBITDA | DKK -453K | -752% |
| Net profit | DKK -541K | -110% |
| Total assets | DKK 1,8M | -69% |
| Equity | DKK 154K | -97% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | -17 | -13 | -18 | -5 | -11 | -11 | -11 | -12 | -12 | -99 | -53 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | -17 | 85 | 39 | 1.178 | 782 | 1.155 | 2.223 | -12 | -12 | -99 | -53 | -453 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25 | -17 | 85 | 39 | 1.178 | 782 | 1.155 | 2.223 | -12 | -12 | -99 | -53 | -453 |
| Net financials | -341 | 1.166 | 1.008 | 1.353 | 1.183 | 793 | 1.182 | 2.257 | 2.343 | 2.234 | 2.368 | 5.250 | -88 |
| Profit before tax | -353 | 1.148 | 1.094 | 1.392 | 1.211 | 810 | 1.196 | 2.245 | 2.331 | 2.222 | 2.270 | 5.196 | -541 |
| Tax | 6 | -13 | 49 | 28 | 17 | 14 | 13 | -24 | 1 | -32 | -30 | -52 | -0 |
| Net profit | -359 | 1.161 | 1.044 | 1.364 | 1.194 | 796 | 1.183 | 2.269 | 2.331 | 2.254 | 2.299 | 5.249 | -541 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.760 | 6.645 | 5.077 | 4.789 | 4.198 | 3.274 | 3.154 | 4.026 | 4.199 | 4.180 | 4.625 | 5.926 | 1.813 |
| Equity | 5.340 | 3.902 | 3.346 | 4.710 | 4.104 | 3.260 | 3.143 | 3.942 | 3.893 | 3.846 | 3.896 | 5.894 | 154 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.420 | 2.743 | 1.732 | 80 | 94 | 14 | 11 | 84 | 306 | 334 | 729 | 31 | 1.659 |
| Total debt | 1.420 | 2.743 | 1.732 | 80 | 94 | 14 | 11 | 84 | 306 | 334 | 729 | 31 | 1.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2009 | — | — |
ML Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEGART HOLDING ApS | Company | 25.0% | 25.0% | 2009 |
RØNBERG HOLDING ApS | Company | 25.0% | 25.0% | 2009 |
MULTICA HOLDING ApS | Company | 25.0% | 25.0% | 2009 |
PLESNER HOLDING ApS | Company | 25.0% | 25.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jimi Rønberg Nielsen | Management | 0 companies |
| Michael Legart | Management | 0 companies |
| Henrik Pedersen | Board of Directors | 0 companies |
| Andreas Plesner | Board of Directors | 0 companies |