| Revenue | DKK -303K | -20% |
| EBITDA | DKK -403K | +43% |
| Net profit | DKK -364K | +73% |
| Total assets | DKK 189K | -89% |
| Equity | DKK 154K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.196 | 375 | -67 | 39 | -88 | 34 | -62 | 66 | 95 | -9 | -807 | -379 | -303 |
| Staff expenses | -711 | -573 | -23 | -6 | -0 | -0 | -0 | -0 | -0 | -1.100 | -575 | -325 | -100 |
| EBITDA | 484 | -198 | -44 | 33 | -88 | 34 | -62 | 66 | 95 | -1.109 | -1.382 | -704 | -403 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -50 | -0 |
| EBIT | 484 | -198 | -44 | 33 | -88 | 34 | -62 | 66 | 95 | -1.109 | -1.403 | -754 | -403 |
| Net financials | -5 | -3 | 2 | -5 | 3 | 3 | 4 | 4 | 0 | -103 | -545 | -764 | -34 |
| Profit before tax | 479 | -201 | -42 | 28 | -85 | 37 | -58 | 70 | 95 | -1.212 | -1.948 | -1.518 | -437 |
| Tax | 122 | -43 | -7 | 12 | -19 | 8 | -13 | 14 | 22 | 24 | -115 | -181 | -73 |
| Net profit | 357 | -158 | -35 | 16 | -66 | 29 | -45 | 56 | 73 | -1.236 | -1.833 | -1.336 | -364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 668 | 351 | 282 | 273 | 213 | 243 | 197 | 272 | 239 | 2.285 | 13.010 | 1.746 | 189 |
| Equity | 435 | 277 | 241 | 258 | 192 | 220 | 175 | 231 | 174 | 138 | 105 | 168 | 154 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.000 | 0 | 0 |
| Short-term debt | 234 | 74 | 40 | 15 | 22 | 22 | 22 | 42 | 66 | 2.147 | 9.905 | 1.577 | 35 |
| Total debt | 234 | 74 | 40 | 15 | 22 | 22 | 22 | 42 | 66 | 2.147 | 12.905 | 1.577 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2020 | — | — |
NS Management | Management | 2017 | — | — |
PA Management | Management | 2010 | — | — |
ML Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET 20.10.2010 ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lexner | Management | 0 companies |
| Nathali Strandfort Lexner | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Mikala Lexner | Management | 0 companies |