| Revenue | DKK -507K | -252% |
| EBITDA | DKK -510K | -253% |
| Net profit | DKK -519K | -268% |
| Total assets | DKK 1,9M | -28% |
| Equity | DKK 1,5M | -21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 85 | 42 | — | — | 439 | 1.285 | 454 | 1.851 | 380 | — | 333 | -507 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | 85 | 42 | 20 | -120 | 431 | 1.141 | 310 | 553 | 380 | 581 | 333 | -510 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -0 |
| EBIT | -10 | 85 | 42 | 20 | -120 | 431 | 1.141 | 310 | 553 | 380 | 581 | 311 | -510 |
| Net financials | -32 | -42 | 206 | 323 | -1.104 | 265 | -482 | -95 | -19 | -1 | -206 | -2 | -9 |
| Profit before tax | -42 | 43 | 249 | 343 | -1.223 | 376 | 659 | 216 | 534 | 379 | 375 | 309 | -519 |
| Tax | -0 | 11 | 57 | 15 | -438 | -0 | 330 | -0 | -33 | -0 | -0 | -0 | -0 |
| Net profit | -42 | 33 | 192 | -488 | -786 | 376 | 329 | 216 | 567 | 379 | 375 | 309 | -519 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.827 | 2.224 | 1.906 | 2.719 | 2.640 | 1.898 | 1.365 | 1.529 | 3.153 | 2.710 | 2.416 | 2.710 | 1.948 |
| Equity | 125 | 158 | 349 | 552 | -577 | -667 | 42 | 258 | 825 | 1.204 | 1.786 | 1.888 | 1.482 |
| Long-term debt | 0 | 0 | 0 | 744 | 713 | 68 | 68 | 68 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.702 | 2.066 | 1.496 | 1.316 | 2.504 | 2.498 | 1.255 | 1.203 | 2.328 | 1.505 | 630 | 821 | 465 |
| Total debt | 1.702 | 2.066 | 1.496 | 2.060 | 3.217 | 2.566 | 1.323 | 1.271 | 2.328 | 1.505 | 630 | 821 | 465 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Founder | Founder | 2010 | — | — |
FL Founder | Founder | 2010 | — | — |
KE Management | Management | 2011 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Søren-Michael Pihl | Founder | 0 companies |
| Frode Lundsteen Hansen | Founder | 0 companies |
| Karl Erling Rytter Jensen | Management | 0 companies |
| Adrian Hermandez Franco | Chief Executive Officer | 0 companies |