| Revenue | DKK 113K | -43% |
| EBITDA | DKK 113K | -43% |
| Net profit | DKK 109K | -44% |
| Total assets | DKK 108K | -64% |
| Equity | DKK -67K | +62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.083 | 2.283 | 2.335 | 631 | 62 | 44 | 76 | 20 | 31 | -6 | 28 | 197 | 113 |
| Staff expenses | -3.045 | -2.714 | -2.208 | -1.061 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 38 | -431 | 127 | 213 | 76 | 44 | 76 | 20 | 31 | -6 | 28 | 197 | 113 |
| Depreciation & amort. | -92 | -104 | -133 | 321 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -54 | -535 | -6 | -108 | 76 | 44 | 76 | 20 | 31 | -6 | 28 | 197 | 113 |
| Net financials | -25 | -40 | -42 | -26 | -61 | -26 | -20 | -10 | -10 | -13 | -10 | -4 | -4 |
| Profit before tax | -79 | -576 | -49 | -135 | 15 | 18 | 56 | 10 | 21 | -20 | 17 | 193 | 109 |
| Tax | -16 | -0 | -0 | 52 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -63 | -576 | -49 | -187 | 15 | 18 | 56 | 10 | 21 | -20 | 17 | 193 | 109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.077 | 1.231 | 1.299 | 125 | 14 | 37 | 80 | 57 | 62 | 0 | 57 | 301 | 108 |
| Equity | 324 | -251 | -300 | -487 | -472 | -454 | -398 | -388 | -367 | -387 | -369 | -176 | -67 |
| Long-term debt | 85 | 85 | 85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.668 | 1.397 | 1.514 | 611 | 486 | 491 | 478 | 445 | 429 | 387 | 426 | 477 | 175 |
| Total debt | 1.753 | 1.482 | 1.599 | 611 | 486 | 491 | 478 | 445 | 429 | 387 | 426 | 477 | 175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Cortsen | Audit | 0 companies |