| Revenue | DKK 6,8M | — |
| EBITDA | DKK -864K | -5048% |
| Net profit | DKK -1M | -10819% |
| Total assets | DKK 5,7M | +4612% |
| Equity | DKK -906K | -964% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 535 | 103 | 319 | 119 | 237 | 79 | 134 | 41 | -8 | -53 | 0 | — | 6.800 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7.664 |
| EBITDA | 36 | 103 | 241 | 84 | 221 | 63 | 118 | 24 | -24 | -69 | -16 | -17 | -864 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9 |
| EBIT | 36 | 103 | 241 | 84 | 221 | 63 | 118 | 24 | -24 | -69 | -16 | -17 | -873 |
| Net financials | -36 | -37 | -55 | -26 | -15 | -4 | -3 | 0 | 0 | 0 | 2 | 5 | -138 |
| Profit before tax | -0 | 66 | 247 | 77 | 206 | 59 | 115 | 24 | -24 | -69 | -14 | -12 | -1.011 |
| Tax | 1 | 17 | -0 | -0 | 45 | 13 | 25 | 5 | -5 | -15 | -3 | -3 | -0 |
| Net profit | -1 | 50 | 186 | 58 | 160 | 46 | 90 | 19 | -19 | -54 | -11 | -9 | -1.011 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.931 | 2.024 | 776 | 1.194 | 828 | 741 | 311 | 316 | 268 | 147 | 130 | 120 | 5.672 |
| Equity | 79 | 129 | 315 | 373 | 533 | 579 | 178 | 198 | 179 | 125 | 114 | 105 | -906 |
| Long-term debt | 1.837 | 1.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83 |
| Short-term debt | 16 | 22 | 462 | 821 | 295 | 163 | 132 | 118 | 90 | 22 | 16 | 16 | 6.495 |
| Total debt | 1.853 | 1.896 | 462 | 821 | 295 | 163 | 132 | 118 | 90 | 22 | 16 | 16 | 6.577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2024 | — | — |
PW Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Blågreen | Management | 0 companies |
| Peter Wilhelm Wewer | Management | 0 companies |