| Revenue | DKK 206K | +161% |
| EBITDA | DKK 206K | +161% |
| Net profit | DKK 1,4M | +28% |
| Total assets | DKK 15,5M | +2% |
| Equity | DKK 10,5M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25 | — | — | -52 | 14 | -77 | -29 | -319 | -366 | -30 | 119 | 79 | 206 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 25 | 0 | 0 | -52 | 14 | -77 | -29 | -319 | -366 | -30 | 119 | 79 | 206 |
| Depreciation & amort. | 295 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -270 | 0 | 0 | -52 | 14 | -77 | -29 | -319 | -366 | -30 | 119 | 79 | 206 |
| Net financials | -1.006 | 0 | 0 | 1.286 | 967 | 1.227 | 737 | 145 | 1.361 | 1.339 | 1.396 | 1.000 | 1.200 |
| Profit before tax | -992 | 0 | 0 | 1.234 | 981 | 1.151 | 708 | -174 | 995 | 1.308 | 1.514 | 1.079 | 1.406 |
| Tax | -38 | -0 | -0 | 50 | 4 | -0 | -0 | -0 | -0 | -0 | 25 | 17 | 45 |
| Net profit | -954 | 0 | 0 | 1.184 | 977 | 1.151 | 708 | -174 | 995 | 1.308 | 1.489 | 1.062 | 1.361 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.916 | 0 | 0 | 9.518 | 9.726 | 10.414 | 9.785 | 10.368 | 11.107 | 13.925 | 14.246 | 15.147 | 15.451 |
| Equity | 1.335 | 0 | 0 | 3.340 | 4.317 | 5.468 | 6.175 | 6.001 | 6.995 | 8.304 | 9.793 | 10.854 | 10.496 |
| Long-term debt | -3.536 | 0 | 0 | 4.931 | 5.504 | 4.697 | 3.610 | 4.341 | 3.211 | 4.821 | 3.629 | 4.255 | 4.804 |
| Short-term debt | -45 | 0 | 0 | 1.247 | -94 | 250 | 0 | 26 | 900 | 800 | 825 | 38 | 151 |
| Total debt | -3.581 | 0 | 0 | 6.178 | 5.409 | 4.946 | 3.610 | 4.367 | 4.111 | 5.621 | 4.454 | 4.293 | 4.955 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2014 | — | — |
KM Management | Management | 2014 | — | — |
DS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Domenico Salvati | Management | 0 companies |
| Knut Morten Christiansen | Management | 0 companies |
| Domenico Salvati | Management | 0 companies |