| Revenue | DKK -791K | -194% |
| EBITDA | DKK -1,2M | -611% |
| Net profit | DKK -2,4M | -2824% |
| Total assets | DKK 2,4M | -12% |
| Equity | DKK -4,6M | -104% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.088 | 280 | -227 | 185 | 844 | 535 | 152 | -560 | 26 | 105 | 365 | 840 | -791 |
| Staff expenses | -1.165 | -926 | -365 | -2 | -54 | -0 | -112 | -96 | -1 | -1 | -0 | -0 | -0 |
| EBITDA | -77 | -646 | -868 | 350 | 790 | 535 | 40 | -657 | 25 | 106 | 365 | 240 | -1.225 |
| Depreciation & amort. | -290 | -290 | -290 | -290 | -290 | -290 | -290 | -290 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -367 | -936 | -1.158 | 60 | 500 | 245 | -250 | -947 | 25 | 106 | 365 | 240 | -1.225 |
| Net financials | -189 | -210 | -313 | -280 | -282 | -202 | -199 | -229 | -182 | -178 | -138 | -129 | -146 |
| Profit before tax | -555 | -1.145 | -1.471 | -220 | 217 | 43 | -449 | -1.175 | -157 | -71 | 227 | 111 | -1.371 |
| Tax | -134 | -266 | 571 | 81 | 50 | 11 | -97 | -258 | -33 | -14 | 51 | 25 | 991 |
| Net profit | -421 | -879 | -2.041 | -301 | 167 | 31 | -352 | -918 | -124 | -58 | 176 | 87 | -2.361 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.221 | 7.035 | 6.100 | 5.967 | 5.346 | 5.037 | 4.625 | 4.351 | 3.792 | 3.751 | 3.688 | 2.746 | 2.412 |
| Equity | 1.940 | 1.061 | -980 | -1.282 | -1.115 | -1.083 | -1.436 | -2.353 | -2.477 | -2.535 | -2.358 | -2.272 | -4.633 |
| Long-term debt | 0 | 0 | 3.131 | 3.092 | 3.121 | 4.007 | 4.566 | 4.635 | 4.347 | 4.845 | 3.713 | 4.000 | 5.500 |
| Short-term debt | 8.088 | 5.974 | 3.950 | 4.157 | 3.339 | 2.114 | 1.495 | 2.070 | 1.922 | 1.441 | 2.333 | 1.018 | 1.545 |
| Total debt | 8.088 | 5.974 | 7.081 | 7.249 | 6.461 | 6.121 | 6.061 | 6.704 | 6.269 | 6.285 | 6.046 | 5.018 | 7.045 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Dalgaard Zile | Board of Directors | 0 companies |
| Jacob Bryde-Nielsen | Board of Directors | 0 companies |
| Johannes Buster Kaae Pilegaard | Board of Directors | 0 companies |
| Bjarne Petersen | Board of Directors | 0 companies |