| Revenue | DKK -86K | +528% |
| EBITDA | DKK -74K | -105% |
| Net profit | DKK -85K | -108% |
| Total assets | DKK 971K | -64% |
| Equity | DKK 942K | -53% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 112 | 255 | 316 | 306 | 345 | 326 | 279 | -14 | -86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.713 | 25 | 124 | 112 | 121 | 94 | -43 | 1.579 | -74 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.713 | 25 | 124 | 112 | 121 | 94 | -43 | 1.579 | -74 |
| Net financials | -107 | -136 | -148 | -161 | -163 | -159 | -188 | -181 | -14 |
| Profit before tax | 1.606 | -111 | -24 | -50 | -42 | -66 | -231 | 1.398 | -88 |
| Tax | 409 | -76 | -16 | -13 | -9 | -12 | -51 | 313 | -3 |
| Net profit | 1.197 | -36 | -8 | -37 | -33 | -54 | -180 | 1.085 | -85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.000 | 4.000 | 4.000 | 4.000 | 4.000 | 4.000 | 4.000 | 2.724 | 971 |
| Equity | 1.277 | 1.241 | 1.233 | 1.196 | 1.164 | 1.110 | 930 | 2.015 | 942 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.314 | 2.425 | 2.450 | 2.499 | 2.541 | 2.607 | 2.838 | 708 | 29 |
| Total debt | 2.314 | 2.425 | 2.450 | 2.499 | 2.541 | 2.607 | 2.838 | 708 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Unofficial title | Unofficial title | 2022 | — | — |
NW Unofficial title | Unofficial title | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bendik Elmer | Unofficial title | 0 companies |
| Nete Weber | Unofficial title | 0 companies |