| Revenue | DKK -85K | -49% |
| EBITDA | DKK -85K | +63% |
| Net profit | DKK -911K | -1003% |
| Total assets | DKK 2,7M | -25% |
| Equity | DKK 2,5M | -27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176 | 678 | 881 | 1.136 | 420 | 2.089 | 1.124 | 904 | 827 | -187 | -296 | -166 | -85 |
| Staff expenses | -0 | -183 | -265 | -318 | -136 | -269 | -423 | -630 | -312 | -83 | -133 | -62 | -0 |
| EBITDA | 176 | 494 | 598 | 818 | 284 | 1.820 | 701 | 274 | 515 | -270 | -429 | -229 | -85 |
| Depreciation & amort. | -90 | -91 | -49 | -30 | -30 | -44 | -94 | -81 | -76 | -108 | -80 | -0 | -0 |
| EBIT | 86 | 403 | 549 | 788 | 254 | 1.776 | 607 | 193 | 439 | -379 | -510 | -229 | -85 |
| Net financials | -83 | 10 | 92 | 60 | 2.618 | 2.358 | -1.702 | -588 | -1.019 | 305 | 153 | 146 | -826 |
| Profit before tax | 3 | 413 | 642 | 849 | 2.872 | 4.134 | -1.095 | -396 | -580 | -73 | -357 | -83 | -911 |
| Tax | 3 | 121 | 157 | 202 | 93 | 423 | 134 | 89 | 116 | -31 | 9 | -0 | -0 |
| Net profit | -0 | 292 | 485 | 646 | 2.779 | 3.712 | -1.229 | -484 | -696 | -42 | -366 | -83 | -911 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.179 | 3.209 | 3.071 | 3.159 | 5.186 | 7.641 | 5.965 | 5.431 | 4.812 | 4.121 | 3.535 | 3.544 | 2.653 |
| Equity | 100 | 392 | 713 | 1.192 | 3.801 | 7.343 | 5.849 | 5.185 | 4.298 | 4.068 | 3.512 | 3.429 | 2.518 |
| Long-term debt | 1.008 | 677 | 320 | 0 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.069 | 2.139 | 2.038 | 1.967 | 1.385 | 297 | 116 | 200 | 492 | 53 | 24 | 115 | 134 |
| Total debt | 3.077 | 2.816 | 2.358 | 1.967 | 1.385 | 297 | 116 | 239 | 492 | 53 | 24 | 115 | 134 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 20.0% | 20.0% | 2013 | |
| Individual | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Bech Vaage-Nilsen | Chairman | 0 companies |