| Revenue | DKK 0 | — |
| EBITDA | DKK -32K | -32% |
| Net profit | DKK -25K | -37% |
| Total assets | DKK 263K | -8% |
| Equity | DKK 253K | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -11 | -73 | — | -36 | -153 | -4 | -25 | -24 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -11 | -73 | -51 | -36 | -153 | -4 | -25 | -24 | -32 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -11 | -73 | -51 | -36 | -153 | -4 | -25 | -24 | -32 |
| Net financials | -1.009 | -1.519 | 55.502 | 0 | -16 | 9.510 | -2 | -9 | -0 | -2 |
| Profit before tax | — | -1.530 | 55.429 | -51 | -52 | 9.357 | -6 | -34 | -25 | -34 |
| Tax | 2 | -3 | 473 | -12 | -11 | 232 | -1 | -7 | -6 | -8 |
| Net profit | -1.021 | -1.527 | 54.956 | -39 | -41 | 9.124 | -5 | -26 | -19 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.195 | 18.668 | 1.504 | 1.511 | 1.495 | 2.294 | 562 | 304 | 285 | 263 |
| Equity | — | 18.659 | 984 | 945 | 904 | 2.028 | 323 | 297 | 278 | 253 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 | 9 | 520 | 567 | 591 | 266 | 239 | 7 | 6 | 10 |
| Total debt | 9 | 9 | 520 | 567 | 591 | 266 | 239 | 7 | 6 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2011 | — | — |
OS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KONTIKI HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Individual | 20.0% | 20.0% | 2011 | |
SCHIELDER HOLDING ApS | Company | 20.0% | 20.0% | 2011 |
MSL INVEST ApS | Company | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Boel Sørensen | Management | 0 companies |
| Ole Schielder Kristoffersen | Management | 0 companies |