| Revenue | DKK -2,7M | +1922% |
| EBITDA | DKK -2,7M | -1922% |
| Net profit | DKK -12,5M | -1439% |
| Total assets | DKK 26K | -100% |
| Equity | DKK -10,6M | -647% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.746 | 4.856 | 515 | 2.389 | 2.934 | 725 | 8.748 | 3.755 | -1.283 | -3.190 | 2.502 | -133 | -2.686 |
| Staff expenses | -3.421 | -3.625 | -945 | -226 | -1.428 | -421 | -788 | -1.265 | -455 | -190 | -339 | -0 | -0 |
| EBITDA | 1.215 | 1.231 | -431 | 2.164 | 1.506 | 304 | 7.960 | 2.490 | -1.738 | -3.380 | 2.163 | -133 | -2.686 |
| Depreciation & amort. | -58 | -68 | -530 | -231 | -397 | -431 | -231 | -289 | -355 | -199 | -0 | -0 | -0 |
| EBIT | 1.157 | 1.163 | -961 | 1.932 | 1.109 | -127 | 7.729 | 2.201 | -2.093 | -3.579 | 2.163 | -133 | -2.686 |
| Net financials | 261 | 126 | -617 | -325 | -273 | 1.286 | -434 | -110 | -317 | -236 | -737 | -679 | -9.812 |
| Profit before tax | 1.418 | 1.167 | -1.705 | 1.474 | 836 | 1.160 | 7.295 | 2.034 | -2.463 | -3.876 | 1.377 | -812 | -12.498 |
| Tax | 386 | 282 | -19 | 378 | 408 | 288 | 1.851 | 474 | -506 | -52 | -0 | -0 | -0 |
| Net profit | 1.031 | 885 | -1.686 | 1.097 | 428 | 872 | 5.443 | 1.561 | -1.957 | -3.824 | 1.377 | -812 | -12.498 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.543 | 11.607 | 14.309 | 14.419 | 13.371 | 12.423 | 11.383 | 15.118 | 15.959 | 11.448 | 11.326 | 12.370 | 26 |
| Equity | 1.799 | 2.774 | -1.948 | -851 | -729 | 143 | 5.586 | 7.147 | 5.189 | 1.366 | 2.743 | 1.931 | -10.567 |
| Long-term debt | 1.473 | 3.141 | 11.247 | 8.618 | 248 | 213 | 191 | 172 | 332 | 1.688 | 205 | 0 | 0 |
| Short-term debt | 2.271 | 5.672 | 5.010 | 6.471 | 13.664 | 11.768 | 5.176 | 7.242 | 10.386 | 8.395 | 8.378 | 10.440 | 10.594 |
| Total debt | 3.744 | 8.814 | 16.257 | 15.089 | 13.912 | 11.981 | 5.367 | 7.413 | 10.718 | 10.083 | 8.583 | 10.440 | 10.594 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Management | Management | 2017 | — | — |
CD Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Teit Ritzau | Management | 0 companies |
| Carolyn Diane Routledge | Management | 0 companies |