| Revenue | DKK 38K | -110% |
| EBITDA | DKK -269K | +62% |
| Net profit | DKK -559K | +60% |
| Total assets | DKK 1,3M | -74% |
| Equity | DKK -1,5M | -56% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.841 | 3.151 | 4.143 | 2.286 | 4.442 | 2.248 | 1.489 | 885 | 1.309 | 1.004 | -365 | 38 |
| Staff expenses | -864 | -840 | -814 | -422 | -947 | -1.124 | -1.140 | -1.018 | -562 | -368 | -336 | -22 |
| EBITDA | 91 | -108 | 325 | 827 | 470 | 1.100 | 349 | -133 | 742 | 612 | -701 | -269 |
| Depreciation & amort. | 768 | 780 | 211 | 210 | 267 | 282 | -310 | -317 | -248 | -246 | -229 | -100 |
| EBIT | -677 | -888 | 114 | 617 | 203 | 818 | 40 | -450 | 493 | 367 | -929 | -370 |
| Net financials | 0 | 0 | -131 | -93 | -161 | -222 | -132 | -201 | -393 | -343 | -467 | -189 |
| Profit before tax | -1.185 | -1.232 | -17 | 524 | 42 | 596 | -92 | -650 | 100 | 24 | -1.396 | -559 |
| Tax | 418 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.603 | -1.232 | -17 | 524 | 42 | 596 | -92 | -650 | 100 | 24 | -1.396 | -559 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.250 | 4.906 | 3.903 | 4.615 | 3.636 | 4.157 | 5.852 | 5.382 | 5.448 | 6.166 | 5.059 | 1.314 |
| Equity | -2.263 | -3.495 | -3.737 | -3.213 | -3.172 | -2.576 | -2.668 | -3.318 | -3.218 | 405 | -991 | -1.549 |
| Long-term debt | 2.475 | 5.857 | 5.857 | 5.857 | 0 | 144 | 280 | 98 | 444 | 928 | 1.197 | 0 |
| Short-term debt | 4.082 | 2.544 | 1.783 | 1.971 | 6.807 | 6.588 | 8.240 | 8.602 | 8.223 | 4.833 | 4.852 | 2.864 |
| Total debt | 6.557 | 8.401 | 7.640 | 7.828 | 6.807 | 6.732 | 8.520 | 8.700 | 8.667 | 5.760 | 6.049 | 2.864 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Warming | Chairman | 0 companies |
| Jens Vest Warming | Board of Directors | 0 companies |
| Klaus Vest Warming | Chairman | 0 companies |