| Revenue | DKK -21K | -2% |
| EBITDA | DKK -21K | +2% |
| Net profit | DKK -36K | +1% |
| Total assets | DKK 2,6M | +1% |
| Equity | DKK -146K | -33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -922 | -31 | -25 | -22 | -356 | -39 | 124 | 105 | -29 | -263 | 283 | -21 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -30 | -922 | -31 | -25 | -22 | -356 | -39 | 124 | 105 | -29 | -263 | 283 | -21 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -30 | -922 | -31 | -25 | -22 | -356 | -39 | 124 | 105 | -29 | -263 | 283 | -21 | -21 |
| Net financials | 71 | 7 | -0 | 5 | -7 | -87 | -26 | -25 | -25 | -25 | -25 | -25 | -26 | -25 |
| Profit before tax | 41 | -915 | -31 | -21 | -29 | -443 | -65 | 98 | 80 | -54 | -288 | 258 | -47 | -46 |
| Tax | 10 | -0 | -0 | -0 | -0 | -2 | -0 | -0 | -5 | -0 | -0 | -301 | -10 | -10 |
| Net profit | 31 | -915 | -31 | -21 | -29 | -441 | -65 | 98 | 85 | -54 | -288 | 559 | -37 | -36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.071 | 157 | 115 | 118 | 2.124 | 8.875 | 2.327 | 2.328 | 2.334 | 2.303 | 2.313 | 2.608 | 2.611 | 2.641 |
| Equity | 1.031 | 116 | 85 | 64 | 33 | -408 | -474 | -375 | -290 | -344 | -632 | -74 | -110 | -146 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 8.892 | 2.794 | 2.697 | 2.596 | 2.640 | 2.600 | 2.630 | 2.642 | 2.730 |
| Short-term debt | 40 | 41 | 30 | 53 | 2.091 | 392 | 6 | 7 | 28 | 7 | 346 | 52 | 79 | 58 |
| Total debt | 40 | 41 | 30 | 53 | 2.091 | 9.284 | 2.800 | 2.703 | 2.624 | 2.647 | 2.945 | 2.682 | 2.721 | 2.788 |
| 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 |