| Revenue | DKK -72K | +17% |
| EBITDA | DKK -72K | -17% |
| Net profit | DKK -1,5M | -1979% |
| Total assets | DKK 4,9M | -24% |
| Equity | DKK 4,9M | -24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -325 | -66 | -59 | 10 | 190 | 89 | 95 | -105 | -68 | -69 | -66 | -61 | -72 |
| Staff expenses | -45 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -371 | -66 | -59 | 10 | 190 | 89 | 95 | -105 | -68 | -69 | -66 | -61 | -72 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -371 | -66 | -59 | 10 | 190 | 89 | 95 | -105 | -68 | -69 | -66 | -61 | -72 |
| Net financials | 191 | 41 | 202 | 378 | -171 | -194 | -224 | 121 | 314 | 331 | 233 | 14 | -1.448 |
| Profit before tax | -180 | -26 | 143 | 339 | 19 | 421 | 733 | 16 | 247 | 262 | 167 | -48 | -1.520 |
| Tax | 56 | -0 | 30 | -0 | -0 | 78 | 178 | 6 | -17 | 48 | 31 | 25 | -1 |
| Net profit | -236 | -26 | 114 | 339 | 19 | 342 | 555 | 10 | 264 | 214 | 136 | -73 | -1.519 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.519 | 4.428 | 4.561 | 11.186 | 11.993 | 13.360 | 13.830 | 5.853 | 6.117 | 6.344 | 6.499 | 6.447 | 4.904 |
| Equity | 4.434 | 4.408 | 4.522 | 4.861 | 4.929 | 5.271 | 5.825 | 5.835 | 6.099 | 6.313 | 6.449 | 6.376 | 4.857 |
| Long-term debt | 0 | 0 | 0 | 11.999 | 13.298 | 7.627 | 0 | 0 | 0 | 31 | 0 | 0 | 0 |
| Short-term debt | 85 | 20 | 40 | 218 | 299 | 384 | 8.004 | 18 | 18 | 0 | 50 | 71 | 47 |
| Total debt | 85 | 20 | 40 | 6.325 | 7.064 | 8.011 | 8.004 | 18 | 18 | 31 | 50 | 71 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SZ Management | Management | 2010 | — | — |
IW Management | Management | 2014 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MJ Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Sysser Zerlang Philipson | Management | 0 companies |
| Ian Winther-Høiland | Management | 0 companies |
| Birthe Andersen | Chief Executive Officer | 0 companies |
| Mathias Janholt Larsson | Management | 0 companies |