| Revenue | DKK -10K | -77% |
| EBITDA | DKK -10K | +77% |
| Net profit | DKK -26K | +51% |
| Total assets | DKK 176K | -42% |
| Equity | DKK -138K | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | 44 | 378 | 378 | 342 | 258 | 211 | 46 | 80 | 104 | 156 | -46 | -10 |
| Staff expenses | -99 | -97 | -332 | -396 | -357 | -306 | -202 | -30 | -0 | -5 | -0 | -0 | -0 |
| EBITDA | -104 | -63 | 46 | -18 | -15 | -48 | 9 | 16 | 80 | 98 | 156 | -46 | -10 |
| Depreciation & amort. | -17 | -14 | -14 | -14 | -14 | -5 | -8 | -10 | -10 | -10 | -10 | -2 | -0 |
| EBIT | -121 | -77 | 31 | -32 | -29 | -53 | 0 | 6 | 70 | 88 | 147 | -47 | -10 |
| Net financials | -9 | -11 | -18 | -12 | -5 | -14 | -19 | -21 | -21 | -15 | -15 | -5 | -15 |
| Profit before tax | -129 | -88 | 14 | -44 | -34 | -67 | -18 | -15 | 49 | 73 | 132 | -53 | -26 |
| Tax | -34 | -11 | 59 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -95 | -77 | -45 | -44 | -34 | -67 | -18 | -15 | 49 | 73 | 132 | -53 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 219 | 136 | 90 | 83 | 63 | 42 | 91 | 92 | 48 | 80 | 293 | 306 | 176 |
| Equity | -13 | -90 | -136 | -180 | -214 | -281 | -300 | -315 | -265 | -192 | -60 | -113 | -138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 232 | 226 | 226 | 263 | 277 | 323 | 391 | 406 | 313 | 272 | 353 | 418 | 314 |
| Total debt | 232 | 226 | 226 | 263 | 277 | 323 | 391 | 406 | 313 | 272 | 353 | 418 | 314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Deputy | Deputy | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
SBK VIDEN OM VIDEN JOHN ApS | Company | 25.0% | 25.0% | 2010 |
| Individual | 25.0% | 25.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Sine Thejls | Deputy | 0 companies |
| John Hermansen | Chairman | 0 companies |