| Revenue | DKK -15K | +521% |
| EBITDA | DKK -16K | -23% |
| Net profit | DKK 44K | +32% |
| Total assets | DKK 1,6M | +14% |
| Equity | DKK 486K | +10% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -3 | 18 | 5 | -2 | -24 | -3 | -51 | 4 | -2 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -18 | -3 | 5 | 5 | -2 | 176 | 89 | -23 | 4 | -13 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -18 | -3 | 5 | 5 | -2 | 176 | 89 | -23 | 4 | -13 | -16 |
| Net financials | 0 | -1 | 0 | 0 | 0 | 0 | -400 | 190 | 10 | 62 | 51 | 59 |
| Profit before tax | — | -19 | -3 | 5 | 5 | -2 | -224 | 279 | -13 | 66 | 38 | 43 |
| Tax | -0 | -4 | -1 | 1 | 1 | -1 | -2 | 21 | -2 | 4 | 5 | -1 |
| Net profit | — | -14 | -2 | 4 | 4 | -2 | -223 | 259 | -11 | 61 | 33 | 44 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100 | 102 | 109 | 116 | 120 | 317 | 402 | 968 | 1.317 | 1.383 | 1.420 | 1.613 |
| Equity | 93 | 78 | 76 | 80 | 84 | 82 | -141 | 108 | 97 | 158 | 442 | 486 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 24 | 33 | 36 | 36 | 236 | 541 | 838 | 1.200 | 1.199 | 951 | 1.101 |
| Total debt | 5 | 24 | 33 | 36 | 36 | 236 | 541 | 838 | 1.200 | 1.199 | 951 | 1.101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLAMA HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Brøchner-Mortensen | Management | 0 companies |