| Revenue | DKK -402K | +175% |
| EBITDA | DKK -402K | -175% |
| Net profit | DKK -18,4M | -134% |
| Total assets | DKK 94,3M | -19% |
| Equity | DKK 94,2M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -79 | 30 | -51 | 407 | 530 | -485 | -146 | -402 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 970 | 836 | 957 | 7.110 | -546 | -305 | -444 | 56 | 387 | 530 | -485 | -146 | -402 |
| Depreciation & amort. | -69 | -0 | -0 | -0 | -0 | -92 | -92 | -76 | -423 | -0 | -0 | -0 | -0 |
| EBIT | 901 | 836 | 957 | 7.110 | -546 | -397 | -535 | -20 | -36 | 530 | -485 | -146 | -402 |
| Net financials | 1.041 | 847 | 1.004 | 7.541 | -576 | 64.006 | 882 | 10.879 | 35.220 | 10.367 | 3.308 | -7.714 | -18.007 |
| Profit before tax | 914 | 842 | 951 | 7.335 | -1.122 | 63.609 | 347 | 10.860 | 35.183 | 10.897 | 2.824 | -7.860 | -18.409 |
| Tax | -0 | -0 | -0 | -0 | -0 | 385 | -0 | 277 | 200 | 1.403 | -208 | -0 | -0 |
| Net profit | 914 | 842 | 951 | 7.335 | -1.122 | 63.224 | 347 | 10.582 | 34.983 | 9.493 | 3.032 | -7.860 | -18.409 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.400 | 29.996 | 29.351 | 33.566 | 40.647 | 105.524 | 98.445 | 95.064 | 135.687 | 128.251 | 127.074 | 116.714 | 94.307 |
| Equity | 41.306 | 29.607 | 29.305 | 33.499 | 40.609 | 103.082 | 96.429 | 93.011 | 126.994 | 127.988 | 127.019 | 116.659 | 94.249 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.779 | 1.968 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 94 | 389 | 46 | 66 | 38 | 663 | 48 | 2.053 | 8.693 | 55 | 55 | 55 | 58 |
| Total debt | 94 | 389 | 46 | 66 | 38 | 2.442 | 2.016 | 2.053 | 8.693 | 55 | 55 | 55 | 58 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2009 | |
| Individual | 66.7% | 66.7% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Lucas | Audit | 0 companies |