| Revenue | DKK -2,7M | -4% |
| EBITDA | DKK -3,7M | -1% |
| Net profit | DKK -4,9M | +7% |
| Total assets | DKK 41,3M | -6% |
| Equity | DKK 25,4M | +0% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -27 | -24 | -44 | -762 | -1.165 | -1.627 | -836 | -899 | 688 | -4.119 | -3.946 | -2.760 | -2.658 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -857 | -1.010 |
| EBITDA | -12 | -27 | -24 | -44 | -762 | -1.165 | -1.627 | -836 | -899 | 688 | -4.119 | -3.946 | -3.616 | -3.668 |
| Depreciation & amort. | -0 | -16 | -21 | -43 | -48 | -48 | -46 | -38 | -436 | -1.384 | -1.709 | -1.942 | -2.561 | -2.125 |
| EBIT | -12 | -42 | -46 | -88 | -811 | -1.213 | -1.672 | -875 | -1.335 | -696 | -5.827 | -5.888 | -6.177 | -5.793 |
| Net financials | -1 | -38 | -39 | -137 | -139 | -110 | -93 | -107 | -207 | -39 | -367 | -551 | -585 | -462 |
| Profit before tax | -13 | -80 | -84 | -225 | -949 | -1.324 | -1.766 | -982 | -1.542 | -735 | -6.195 | -6.439 | -6.762 | -6.255 |
| Tax | -3 | -20 | -189 | -40 | -238 | -289 | -394 | -216 | -707 | -234 | -1.448 | -1.416 | -1.540 | -1.374 |
| Net profit | -10 | -60 | 105 | -185 | -711 | -1.035 | -1.372 | -766 | -835 | -502 | -4.746 | -5.023 | -5.221 | -4.881 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.653 | 5.171 | 7.733 | 17.847 | 20.123 | 22.289 | 24.888 | 26.498 | 34.942 | 45.328 | 38.184 | 41.962 | 43.835 | 41.288 |
| Equity | 444 | 382 | 487 | 303 | -408 | -1.443 | -2.815 | 14.419 | 26.084 | 29.583 | 24.837 | 26.514 | 25.293 | 25.411 |
| Long-term debt | 0 | 0 | 0 | 0 | 965 | 1.017 | 0 | 0 | 4.000 | 8.266 | 9.511 | 10.937 | 13.645 | 11.297 |
| Short-term debt | 1.208 | 4.789 | 5.924 | 14.656 | 16.079 | 18.988 | 23.987 | 8.100 | 1.332 | 3.065 | 712 | 2.321 | 3.909 | 4.579 |
| Total debt | 1.208 | 4.789 | 5.924 | 14.656 | 17.045 | 20.005 | 23.987 | 8.100 | 5.332 | 11.332 | 10.223 | 13.257 | 17.554 | 15.876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2010 | — | — |
PS Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S3E ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Torsten Haaber Leth Elmkjær | Management | 0 companies |
| Per Schmock | Management | 0 companies |