| Revenue | DKK -10K | +7% |
| EBITDA | DKK -10K | -7% |
| Net profit | DKK -12K | +7% |
| Total assets | DKK 2,1M | +1% |
| Equity | DKK -409K | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -391 | -48 | -40 | -65 | -64 | -228 | 35 | -10 | -19 | -25 | -44 | -19 | -10 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -391 | -48 | -40 | -65 | -64 | -230 | 35 | -10 | -19 | -25 | -44 | -19 | -10 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -391 | -48 | -40 | -65 | -64 | -230 | 35 | -10 | -19 | -25 | -44 | -19 | -10 | -10 |
| Net financials | -12 | 7 | 161 | 59 | 104 | 27 | -583 | 38 | 100 | -17 | -15 | -4 | -3 | -2 |
| Profit before tax | -403 | -41 | 122 | -7 | 39 | -203 | -548 | 28 | 81 | -43 | -59 | -22 | -13 | -12 |
| Tax | -16 | 16 | 42 | 35 | 7 | -0 | -0 | -0 | -0 | 13 | -0 | -0 | -0 | -0 |
| Net profit | -387 | -57 | 80 | -42 | 32 | -203 | -548 | 28 | 81 | -55 | -59 | -22 | -13 | -12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.235 | 7.224 | 5.807 | 5.390 | 2.523 | 2.299 | 2.067 | 1.803 | 2.201 | 2.142 | 2.108 | 2.113 | 2.121 | 2.134 |
| Equity | 7.382 | 6.325 | 4.904 | 3.362 | 394 | 191 | -356 | -328 | -247 | -303 | -361 | -384 | -397 | -409 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.063 | 2.404 | 2.110 | 2.428 | 2.425 | 2.450 | 2.476 | 2.496 | 2.521 |
| Short-term debt | 853 | 900 | 903 | 2.028 | 2.128 | 44 | 19 | 21 | 20 | 20 | 20 | 21 | 21 | 21 |
| Total debt | 853 | 900 | 903 | 2.028 | 2.128 | 2.107 | 2.424 | 2.131 | 2.448 | 2.444 | 2.470 | 2.497 | 2.518 | 2.543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2020 | — | — |
JE Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Brinkmann | Management | 0 companies |
| Johan Ewald Lorentzen | Management | 0 companies |