| Revenue | DKK -20K | -74% |
| EBITDA | DKK -106K | +78% |
| Net profit | DKK -106K | +78% |
| Total assets | DKK 30K | -14% |
| Equity | DKK -4,4M | -2% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.085 | 1.018 | 250 | -78 | 49 | 142 | -106 | 5 | -289 | -137 | -77 | -20 |
| Staff expenses | -1.067 | -933 | -683 | -589 | -409 | -440 | -578 | -523 | -468 | -542 | -411 | -86 |
| EBITDA | 18 | 85 | -473 | -666 | -359 | -298 | -702 | -517 | -757 | -678 | -488 | -106 |
| Depreciation & amort. | -52 | -44 | -29 | -29 | -21 | -5 | -5 | -5 | -5 | -5 | -0 | -0 |
| EBIT | -34 | 41 | -501 | -695 | -380 | -303 | -707 | -523 | -762 | -684 | -488 | -106 |
| Net financials | -21 | -39 | -33 | -35 | -12 | -2 | 2 | -9 | -34 | -0 | -3 | 0 |
| Profit before tax | -55 | 2 | -535 | -730 | -392 | -305 | -706 | -532 | -796 | -684 | -491 | -106 |
| Tax | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -93 | -0 | -0 | -0 |
| Net profit | -54 | 1 | -537 | -730 | -385 | -305 | -706 | -490 | -704 | -684 | -491 | -106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 550 | 518 | 714 | 645 | 581 | 572 | 62 | 61 | 133 | 24 | 35 | 30 |
| Equity | 149 | 150 | 163 | -567 | -953 | -1.258 | -1.964 | -2.454 | -3.158 | -3.842 | -4.333 | -4.439 |
| Long-term debt | 164 | 129 | 91 | 732 | 1.358 | 1.616 | 1.750 | 325 | 0 | 0 | 0 | 0 |
| Short-term debt | 237 | 239 | 460 | 481 | 175 | 215 | 276 | 2.189 | 3.291 | 3.865 | 4.367 | 4.468 |
| Total debt | 401 | 368 | 551 | 1.213 | 1.533 | 1.830 | 2.026 | 2.514 | 3.291 | 3.865 | 4.367 | 4.468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STJERNE GRUPPEN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Theis Ejner Jerne | Management | 0 companies |