| Revenue | DKK 6K | — |
| EBITDA | DKK 6K | +110% |
| Net profit | DKK 6K | +110% |
| Total assets | DKK 208K | -15% |
| Equity | DKK -307K | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -33 | 38 | 5 | 41 | -4 | -7 | 5 | — | — | — | — | 6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -33 | 38 | 5 | 41 | -4 | -7 | 5 | 0 | 0 | -89 | -56 | 6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -33 | 38 | 5 | 41 | -4 | -7 | 5 | 0 | 0 | -89 | -56 | 6 |
| Net financials | 205 | -159 | 4 | -98 | -12 | -69 | 0 | -0 | -1 | -1 | -3 | -0 | -0 |
| Profit before tax | 193 | -192 | 42 | -93 | 29 | -73 | -7 | 5 | -1 | -1 | -93 | -57 | 6 |
| Tax | 32 | -0 | -0 | -0 | 7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 161 | -192 | 42 | -93 | 23 | -73 | -7 | 5 | -1 | -1 | -93 | -57 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 597 | 463 | 470 | 437 | 437 | 190 | 26 | 26 | 26 | 26 | 297 | 244 | 208 |
| Equity | 157 | -34 | 8 | -85 | -85 | -158 | -165 | -160 | -161 | -162 | -255 | -312 | -307 |
| Long-term debt | 328 | 428 | 328 | 332 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111 | 56 | 122 | 178 | 509 | 348 | 191 | 186 | 187 | 188 | 552 | 555 | 515 |
| Total debt | 440 | 484 | 450 | 509 | 509 | 348 | 191 | 186 | 187 | 188 | 552 | 555 | 515 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2010 | — | — |
FD Management | Management | 2014 | — | — |
PL Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2010 | |
| Individual | 33.3% | 33.3% | 2010 | |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Frost Nielsen | Management | 0 companies |
| Flemming Dahl Sørensen | Management | 0 companies |
| Pia Larsen | Founder | 0 companies |