| Revenue | DKK -23K | +186% |
| EBITDA | DKK -23K | -186% |
| Net profit | DKK 908K | +23% |
| Total assets | DKK 4M | +26% |
| Equity | DKK 3,9M | +27% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 339 | 39 | 0 | 0 | -30 | -8 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | 847 | -0 | -8 | 458 | 266 | 339 | 39 | -5 | -27 | -30 | -8 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | 847 | -0 | -8 | 458 | 266 | 339 | 39 | -5 | -27 | -30 | -8 | -23 |
| Net financials | -117 | 239 | 303 | -28 | 473 | 264 | 315 | 199 | -382 | 1.161 | 497 | 744 | 933 |
| Profit before tax | -120 | 233 | 302 | -36 | 459 | 261 | 301 | 188 | -387 | 1.133 | 467 | 735 | 910 |
| Tax | -8 | -15 | 3 | 1 | -2 | -1 | -49 | -42 | -0 | -0 | -0 | -0 | 2 |
| Net profit | -113 | 248 | 299 | -36 | 461 | 262 | 350 | 229 | -387 | 1.133 | 467 | 735 | 908 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 632 | 964 | 712 | 558 | 1.017 | 1.321 | 2.158 | 1.886 | 1.328 | 2.307 | 2.635 | 3.153 | 3.970 |
| Equity | -115 | 133 | 433 | 396 | 858 | 1.120 | 1.472 | 1.701 | 1.314 | 2.288 | 2.617 | 3.097 | 3.944 |
| Long-term debt | 553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 193 | 831 | 279 | 162 | 159 | 201 | 686 | 186 | 14 | 19 | 18 | 56 | 26 |
| Total debt | 747 | 831 | 279 | 162 | 159 | 201 | 686 | 186 | 14 | 19 | 18 | 56 | 26 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Agerbech | Management | 0 companies |