| Revenue | DKK -26K | -39% |
| EBITDA | DKK -26K | +39% |
| Net profit | DKK -11K | +93% |
| Total assets | DKK 2,5M | +2% |
| Equity | DKK -31K | -53% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | -27 | -34 | -43 | -29 | -266 | 106 | 201 | -21 | -97 | -50 | -42 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -13 | -19 | -43 | -29 | -266 | 105 | 201 | -21 | -97 | -50 | -42 | -26 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -3 | -3 | -3 | -3 | -2 | -0 | -0 | -0 |
| EBIT | -17 | -13 | -19 | -43 | -30 | -269 | 102 | 199 | -24 | -98 | -50 | -42 | -26 |
| Net financials | -1 | -3 | -3 | -2 | -25 | -17 | -19 | -2 | 0 | 293 | 73 | -143 | 4 |
| Profit before tax | -18 | -16 | -22 | -46 | -55 | -286 | 83 | 196 | -23 | 195 | 23 | -185 | -22 |
| Tax | -4 | 7 | 8 | -9 | -9 | -61 | 18 | 44 | -4 | -12 | -3 | -29 | -11 |
| Net profit | -14 | -23 | -30 | -37 | -46 | -225 | 65 | 153 | -20 | 207 | 26 | -156 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 137 | 147 | 151 | 360 | 1.186 | 810 | 929 | 688 | 941 | 2.552 | 2.521 | 2.436 | 2.496 |
| Equity | 64 | 41 | 11 | -26 | -71 | -296 | -232 | -79 | -98 | 109 | 135 | -21 | -31 |
| Long-term debt | 39 | 39 | 0 | 0 | 609 | 360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33 | 68 | 140 | 386 | 648 | 747 | 1.161 | 767 | 1.039 | 2.443 | 2.386 | 2.457 | 2.527 |
| Total debt | 73 | 106 | 140 | 386 | 1.257 | 1.107 | 1.161 | 767 | 1.039 | 2.443 | 2.386 | 2.457 | 2.527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2011 | — | — |
KA Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Sundby | Management | 0 companies |
| Ken Alexander Struve | Management | 0 companies |