| Revenue | DKK -17K | +21% |
| EBITDA | DKK -17K | -21% |
| Net profit | DKK -19K | +7% |
| Total assets | DKK 2,6M | +4% |
| Equity | DKK -7,5M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -56 | -129 | -25 | -53 | -140 | -130 | -65 | -24 | -28 | -81 | -15 | -14 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -56 | -129 | -11.830 | -4.555 | -1.001 | -2.624 | -1.369 | -1.042 | -178 | -81 | -15 | -14 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -56 | -129 | -11.830 | -4.555 | -1.001 | -2.624 | -1.369 | -1.042 | -178 | -81 | -15 | -14 | -17 |
| Net financials | 1.140 | -665 | -4.515 | 790 | -815 | -2.827 | -43 | 446 | -214 | 48 | -129 | -7 | -2 |
| Profit before tax | 1.084 | -794 | -16.346 | -3.765 | -1.815 | -5.451 | -1.412 | -595 | -392 | -34 | -144 | -21 | -19 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.084 | -794 | -16.346 | -3.765 | -1.815 | -5.451 | -1.412 | -595 | -392 | -34 | -144 | -21 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.503 | 16.173 | 5.302 | 6.972 | 5.875 | 3.175 | 2.326 | 2.193 | 1.803 | 2.578 | 2.450 | 2.543 | 2.640 |
| Equity | -887 | -1.681 | -18.027 | -4.346 | -3.537 | -6.188 | -7.000 | -6.846 | -7.242 | -7.276 | -7.420 | -7.440 | -7.460 |
| Long-term debt | 14.353 | 17.817 | 23.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 38 | 38 | 38 | 11.318 | 9.412 | 9.363 | 9.327 | 9.039 | 9.046 | 9.853 | 9.870 | 9.983 | 10.099 |
| Total debt | 14.390 | 17.854 | 23.328 | 11.318 | 9.412 | 9.363 | 9.327 | 9.039 | 9.046 | 9.853 | 9.870 | 9.983 | 10.099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CI Management | Management | 2010 | — | — |
PA Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Isak Charles Dahlager | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |