| Revenue | DKK 253K | -45% |
| EBITDA | DKK -204K | -2281% |
| Net profit | DKK -223K | -554% |
| Total assets | DKK 456K | +14% |
| Equity | DKK -206K | -1273% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -6 | -4 | -4 | 96 | 364 | 380 | 470 | 351 | 502 | 462 | 253 |
| Staff expenses | -0 | -0 | -0 | -0 | -54 | -382 | -383 | -414 | -404 | -429 | -451 | -434 |
| EBITDA | -8 | -6 | -4 | -4 | 42 | -18 | -3 | 56 | -53 | 73 | -9 | -204 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -28 | -29 | -29 | -29 | -29 | -0 | -0 |
| EBIT | -8 | -6 | -4 | -4 | 42 | -46 | -32 | 27 | -81 | 45 | -9 | -204 |
| Net financials | 6 | 7 | 9 | 9 | 7 | -0 | -1 | -5 | 1 | -0 | -10 | -19 |
| Profit before tax | -2 | 2 | 5 | 5 | 49 | -46 | -33 | 22 | -81 | 44 | -18 | -223 |
| Tax | -0 | -0 | 1 | 1 | 11 | -10 | -7 | 6 | -18 | 9 | 16 | -0 |
| Net profit | -2 | 2 | 3 | 4 | 38 | -36 | -26 | 16 | -63 | 35 | -34 | -223 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81 | 88 | 97 | 102 | 627 | 570 | 542 | 420 | 437 | 674 | 401 | 456 |
| Equity | 78 | 80 | 83 | 87 | 126 | 89 | 63 | 79 | 16 | 52 | 18 | -206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 45 | 0 | 0 | 0 |
| Short-term debt | 3 | 8 | 14 | 15 | 498 | 481 | 478 | 325 | 376 | 622 | 383 | 662 |
| Total debt | 3 | 8 | 14 | 15 | 498 | 481 | 478 | 340 | 421 | 622 | 383 | 662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
COSMEC HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
HCHR HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Kallesøe | Management | 0 companies |