| Revenue | DKK -31K | +3% |
| EBITDA | DKK -31K | -3% |
| Net profit | DKK 500K | +114% |
| Total assets | DKK 52 | -100% |
| Equity | DKK -16,3M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -109 | -60 | — | -28 | -38 | -29 | -23 | -26 | 0 | -29 | -30 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -109 | -60 | -29 | -28 | -38 | -29 | -23 | -26 | -27 | -29 | -30 | -31 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -10 | -10 | -10 | -10 | -10 | -0 | -0 | -0 |
| EBIT | — | -109 | -60 | -29 | -28 | -48 | -39 | -33 | -36 | -37 | -29 | -30 | -31 |
| Net financials | 0 | -2.878 | -8.421 | -7.072 | -2.881 | -2.178 | -2.058 | 1.741 | -6.911 | 2.830 | -7.745 | -3.635 | 531 |
| Profit before tax | — | -2.987 | -8.480 | -7.102 | -2.909 | -2.226 | -2.097 | 1.707 | -6.947 | 2.793 | -7.774 | -3.666 | 500 |
| Tax | -0 | 9 | 75 | -62 | 3 | 16 | 17 | 0 | -1 | -7 | -0 | -0 | -0 |
| Net profit | — | -2.996 | -8.555 | -7.040 | -2.912 | -2.242 | -2.114 | 1.707 | -6.946 | 2.799 | -7.774 | -3.666 | 500 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.826 | 5.302 | 5.781 | 161 | 147 | 2.280 | 327 | 20 | 16 | 7 | 7 | 13 | 0 |
| Equity | 784 | -2.095 | -1.363 | -7.419 | -9.286 | -9.283 | -11.569 | -11.297 | -14.706 | -12.578 | -17.252 | -18.678 | -16.316 |
| Long-term debt | 4.923 | 5.643 | 4.273 | 3.050 | 7.305 | 8.251 | 5.704 | 8.453 | 6.407 | 4.361 | 4.801 | 4.199 | 2.954 |
| Short-term debt | 119 | 1.754 | 2.872 | 3.865 | 30 | 1.642 | 2.668 | 216 | 2.739 | 5.272 | 5.378 | 6.865 | 9.402 |
| Total debt | 5.041 | 7.396 | 7.144 | 6.915 | 7.334 | 9.894 | 8.372 | 8.669 | 9.146 | 9.633 | 10.179 | 11.064 | 12.356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DUI HOLDING A/S | Company | 100.0% | 100.0% | 2017 |
FLF ApS | Company | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Erik Hansen | Management | 0 companies |