| Revenue | DKK -11K | +25% |
| EBITDA | DKK -11K | -25% |
| Net profit | DKK -20K | -14% |
| Total assets | DKK 74K | +66% |
| Equity | DKK -327K | -7% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.990 | 2.923 | 935 | 60 | -30 | -24 | -23 | -22 | -23 | -13 | -11 | -8 | -11 |
| Staff expenses | -2.639 | -1.860 | -1.005 | -262 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 352 | 1.063 | -70 | -201 | -30 | -24 | -23 | -22 | -23 | -13 | -11 | -8 | -11 |
| Depreciation & amort. | -126 | -31 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 226 | 1.032 | -70 | -201 | -30 | -24 | -23 | -22 | -23 | -13 | -11 | -8 | -11 |
| Net financials | -780 | -189 | -207 | -120 | -10 | -10 | -9 | -7 | -3 | -3 | -6 | -14 | -15 |
| Profit before tax | -554 | 843 | -277 | -321 | -40 | -34 | -32 | -29 | -26 | -17 | -17 | -23 | -26 |
| Tax | -137 | 252 | -31 | 397 | -0 | -0 | -297 | -6 | -6 | -4 | -4 | -5 | -6 |
| Net profit | -418 | 592 | -247 | -719 | -40 | -34 | 265 | -23 | -21 | -13 | -13 | -18 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.937 | 16.325 | 2.261 | 0 | 0 | 0 | 297 | 31 | 168 | 494 | 317 | 45 | 74 |
| Equity | -37 | 570 | 307 | -411 | -451 | -485 | -220 | -243 | -263 | -276 | -289 | -307 | -327 |
| Long-term debt | 618 | 367 | 397 | 397 | 397 | 397 | 397 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.974 | 15.755 | 1.953 | 411 | 451 | 485 | 517 | 274 | 431 | 771 | 606 | 352 | 402 |
| Total debt | 20.974 | 15.755 | 1.953 | 411 | 451 | 485 | 517 | 274 | 431 | 771 | 606 | 352 | 402 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2013 | — | — |
WK Management | Management | 2018 | — | — |
MA Management | Management | 2017 | — | — |
TL Management | Management | 2017 | — | — |
CU Management | Management | 2014 | — | — |
DR Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Bo Nielsen | Management | 0 companies |
| Wolfgang Kämper | Management | 0 companies |
| Michael Andreas Freitag | Management | 0 companies |
| Torben Lund Smedegaard | Management | 0 companies |
| Christian Ulrich Weber | Management | 0 companies |
| Denis Reuter | Management | 0 companies |