| Revenue | DKK -5,8M | +5% |
| EBITDA | DKK -5,8M | -5% |
| Net profit | DKK -6,4M | -14% |
| Total assets | DKK 77K | -86% |
| Equity | DKK -22,9M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 260 | 157 | 176 | 153 | 286 | 239 | 125 | -272 | -169 | -189 | -195 | -6.007 | -5.503 | -5.779 |
| Staff expenses | -459 | -240 | -66 | -27 | -74 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -198 | -83 | -93 | -208 | -787 | -96 | -206 | -2.393 | -2.152 | -3.104 | -4.545 | -6.007 | -5.503 | -5.779 |
| Depreciation & amort. | -5 | -5 | -2 | -2 | -4 | -7 | -11 | -8 | -6 | -5 | -5 | -5 | -0 | -0 |
| EBIT | -203 | -88 | -95 | -211 | -791 | -103 | -217 | -2.401 | -2.158 | -3.109 | -4.550 | -6.011 | -5.503 | -5.779 |
| Net financials | 0 | -2 | 0 | -0 | -0 | -0 | -0 | -163 | -109 | -166 | -379 | -353 | -473 | -605 |
| Profit before tax | -203 | -89 | -95 | -211 | -791 | -103 | -217 | -2.564 | -2.268 | -3.275 | -4.929 | -6.365 | -5.977 | -6.384 |
| Tax | -0 | -0 | -0 | -0 | -0 | -174 | -0 | -22 | -48 | -0 | -0 | -0 | -372 | -0 |
| Net profit | -203 | -89 | -95 | -211 | -791 | 71 | -217 | -2.542 | -2.220 | -3.275 | -4.929 | -6.365 | -5.604 | -6.384 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 358 | 246 | 127 | 356 | 306 | 224 | 1.001 | 644 | 519 | 299 | 730 | 1.707 | 559 | 77 |
| Equity | 257 | 168 | 72 | -139 | -880 | -809 | -1.026 | -3.567 | -5.788 | -9.062 | -13.992 | -20.356 | -21.925 | -22.898 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101 | 78 | 54 | 495 | 1.186 | 1.032 | 2.027 | 4.211 | 6.306 | 9.361 | 14.722 | 22.063 | 22.484 | 22.974 |
| Total debt | 101 | 78 | 54 | 495 | 1.186 | 1.032 | 2.027 | 4.211 | 6.306 | 9.361 | 14.722 | 22.063 | 22.484 | 22.974 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKORPIO 2 ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Julie Heyde | Chief Executive Officer | 0 companies |
| Allan Rasmussen | Chairman | 0 companies |
| Jakob Heyde Rasmussen | Deputy Chairman | 0 companies |
| Flemming Rasmussen | Chairman | 0 companies |