| Revenue | DKK -322K | +609% |
| EBITDA | DKK -329K | -602% |
| Net profit | DKK -335K | -543% |
| Total assets | DKK 2,6M | -15% |
| Equity | DKK 2,5M | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -167 | -203 | 528 | -275 | -186 | -98 | 10 | 120 | 70 | 110 | -75 | -45 | -322 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -7 |
| EBITDA | -167 | -203 | 528 | -275 | -186 | -98 | -123 | -3 | -60 | -3 | -76 | -47 | -329 |
| Depreciation & amort. | 20 | 28 | 28 | 23 | 23 | 23 | -20 | -20 | -6 | -5 | -6 | -6 | -6 |
| EBIT | -187 | -231 | 499 | -298 | -208 | -121 | -143 | -24 | -67 | -8 | -83 | -53 | -335 |
| Net financials | 0 | -0 | 60 | 0 | 0 | 0 | -2 | 2 | -171 | -1 | -1 | 1 | 0 |
| Profit before tax | -186 | -231 | 559 | -298 | -208 | -121 | -145 | -22 | -238 | -8 | -83 | -52 | -335 |
| Tax | -0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -186 | -231 | 559 | -298 | -208 | -121 | -145 | -22 | -238 | -8 | -83 | -52 | -335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.659 | 2.636 | 3.194 | 2.904 | 3.699 | 3.630 | 3.453 | 3.404 | 3.140 | 3.068 | 3.045 | 3.058 | 2.588 |
| Equity | 2.613 | 2.582 | 3.140 | 2.842 | 3.634 | 3.528 | 3.383 | 3.302 | 3.064 | 2.975 | 2.833 | 2.980 | 2.545 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Short-term debt | 46 | 54 | 54 | 62 | 65 | 102 | 70 | 103 | 76 | 92 | 212 | 78 | 43 |
| Total debt | 46 | 54 | 54 | 62 | 65 | 102 | 70 | 103 | 76 | 92 | 212 | 78 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IC | Founder | 2010 | — | — |
SF Management | Management | 2011 | — | — |
KB Audit | Audit | 2012 | — | — |
OT Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Intellux Capital Managemant S.A. SPF | Founder | 0 companies |
| Shan Fu | Management | 0 companies |
| Kim Birk Olesen | Audit | 0 companies |
| Ole Trier Rasmussen | Management | 0 companies |