| Revenue | DKK -41K | — |
| EBITDA | DKK -252K | -701% |
| Net profit | DKK -1,8M | -495% |
| Total assets | DKK 4,6M | -27% |
| Equity | DKK 411K | -81% |
| Employees | — | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | 9 | -8 | -10 | -10 | -11 | -14 | -20 | -29 | -17 | -19 | -21 | 0 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9 | 160 | -8 | -10 | -10 | -11 | -14 | -553 | -1.126 | -17 | -19 | -21 | -31 | -252 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9 | 160 | -8 | -10 | -10 | -11 | -14 | -553 | -1.126 | -17 | -19 | -21 | -31 | -252 |
| Net financials | -70 | -371 | 89 | 363 | -11 | 195 | -121 | 535 | 801 | 191 | 802 | 254 | 452 | -1.544 |
| Profit before tax | 79 | -210 | 81 | 354 | -21 | 184 | -135 | -17 | -324 | 174 | 783 | 232 | 421 | -1.797 |
| Tax | 18 | 21 | -11 | -24 | -21 | -16 | -18 | -12 | -9 | -14 | -22 | -24 | -27 | -29 |
| Net profit | 61 | -231 | 92 | 378 | 0 | 200 | -117 | -5 | -315 | 188 | 805 | 257 | 447 | -1.768 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.299 | 2.634 | 2.762 | 3.229 | 3.283 | 3.554 | 4.149 | 4.297 | 4.627 | 4.705 | 5.772 | 5.992 | 6.274 | 4.608 |
| Equity | 14 | 249 | 342 | 719 | 720 | 919 | 803 | 797 | 482 | 670 | 1.475 | 1.732 | 2.179 | 411 |
| Long-term debt | -2.145 | -2.145 | 2.145 | 2.145 | 2.145 | 2.145 | 2.145 | 2.145 | 3.256 | 2.146 | 2.148 | 2.151 | 2.000 | 0 |
| Short-term debt | -168 | -239 | 287 | 364 | 419 | 489 | 1.124 | 1.355 | 889 | 1.890 | 2.149 | 2.110 | 2.095 | 4.197 |
| Total debt | -2.313 | -2.384 | 2.432 | 2.509 | 2.564 | 2.634 | 3.269 | 3.500 | 4.145 | 4.035 | 4.297 | 4.260 | 4.095 | 4.197 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR | Founder | 2010 | — | — |
TK Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Richard Gram Nielsen | Founder | 0 companies |
| Torben Korsager Andersen | Unofficial title | 0 companies |