| Revenue | DKK 1,6M | +1% |
| EBITDA | DKK 77K | -43% |
| Net profit | DKK 0 | — |
| Total assets | DKK 512K | +9% |
| Equity | DKK -1,2M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 693 | 605 | 941 | 2.347 | 2.701 | 2.816 | 2.441 | 1.818 | 1.157 | 3.625 | 1.462 | 1.603 | 1.626 |
| Staff expenses | -1.303 | -1.522 | -1.892 | -1.694 | -1.945 | -2.453 | -2.044 | -1.467 | -802 | -1.486 | -1.461 | -1.468 | -1.549 |
| EBITDA | -610 | -917 | -951 | 653 | 757 | 362 | 397 | 351 | 355 | 2.140 | 1 | 135 | 77 |
| Depreciation & amort. | -0 | -18 | -45 | -46 | -26 | -2 | -2 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -610 | -935 | -995 | 607 | 731 | 360 | 395 | 350 | 355 | 2.140 | 1 | 135 | 77 |
| Net financials | -79 | -77 | -207 | -237 | -244 | -199 | -217 | -162 | -164 | -146 | -175 | -135 | -77 |
| Profit before tax | -689 | -1.012 | -1.202 | 371 | 487 | 162 | 178 | 188 | 191 | 1.993 | -174 | 0 | 0 |
| Tax | -0 | -0 | -0 | -396 | -275 | 451 | -0 | -0 | -0 | 220 | -0 | -0 | -0 |
| Net profit | -689 | -1.012 | -1.202 | 767 | 762 | -289 | 178 | 188 | 191 | 1.773 | -174 | 0 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.170 | 1.383 | 1.896 | 2.670 | 2.180 | 1.370 | 1.230 | 1.470 | 2.646 | 2.356 | 2.861 | 471 | 512 |
| Equity | -2.401 | -3.413 | -4.615 | -3.849 | -3.087 | -3.376 | -3.198 | -3.010 | -2.819 | -1.046 | -1.220 | -1.220 | -1.220 |
| Long-term debt | 1.657 | 4.125 | 4.472 | 3.751 | 4.172 | 3.510 | 3.624 | 4.046 | 3.159 | 3.160 | 3.727 | 1.444 | 1.444 |
| Short-term debt | 1.913 | 671 | 2.039 | 2.769 | 1.094 | 1.237 | 804 | 435 | 2.306 | 243 | 354 | 247 | 288 |
| Total debt | 3.571 | 4.796 | 6.511 | 6.519 | 5.267 | 4.746 | 4.428 | 4.481 | 5.466 | 3.402 | 4.080 | 1.691 | 1.732 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2009 | — | — |
PA Management | Management | 2009 | — | — |
ET Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
ET Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
CJ Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Laurvig Kierstein | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Erik Theodorus Johannus Joosten | Chief Executive Officer | 0 companies |
| Erik Theodorus Johannus Joosten | Chief Executive Officer | 0 companies |
| Carl Johannus Theodorus Joosten | Management | 0 companies |