| Revenue | DKK -32K | +1426% |
| EBITDA | DKK -221K | -257% |
| Net profit | DKK -406K | -62% |
| Total assets | DKK 3,4M | -1% |
| Equity | DKK 3,2M | +735% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -332 | -43 | 124 | 121 | 166 | 22 | -17 | 97 | 95 | 64 | 115 | -2 | -32 |
| Staff expenses | -64 | -180 | -338 | -303 | -294 | -85 | -0 | -0 | -0 | -0 | -64 | -60 | -190 |
| EBITDA | -129 | 9 | 47 | 26 | -127 | -62 | -17 | 97 | 95 | 64 | 51 | -62 | -221 |
| Depreciation & amort. | 73 | -165 | -165 | -165 | -165 | -158 | -150 | -151 | -152 | -143 | -126 | -117 | -117 |
| EBIT | -202 | -156 | -118 | -139 | -292 | -220 | -167 | -54 | -56 | -79 | -75 | -179 | -338 |
| Net financials | -72 | -111 | -87 | -91 | -83 | -78 | -57 | -48 | -49 | -50 | -75 | -141 | -182 |
| Profit before tax | -274 | -267 | -205 | -229 | -375 | -298 | -224 | -102 | -105 | -129 | -150 | -319 | -520 |
| Tax | 133 | 116 | 131 | 104 | -81 | -66 | -52 | -22 | -23 | -28 | -33 | -70 | -115 |
| Net profit | -407 | -383 | -335 | -333 | -294 | -231 | -172 | -80 | -82 | -100 | -116 | -250 | -406 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.887 | 4.361 | 4.356 | 4.055 | 3.803 | 3.572 | 3.414 | 3.327 | 3.262 | 3.307 | 3.559 | 3.448 | 3.402 |
| Equity | -322 | -205 | 460 | 127 | -168 | -399 | 929 | 849 | 768 | 746 | 630 | 380 | 3.175 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.165 | 4.566 | 3.845 | 3.876 | 3.921 | 3.923 | 2.440 | 2.435 | 2.455 | 2.502 | 2.817 | 2.951 | 107 |
| Total debt | 5.165 | 4.566 | 3.845 | 3.876 | 3.921 | 3.923 | 2.440 | 2.435 | 2.455 | 2.502 | 2.817 | 2.951 | 107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2012 | — | — |
LS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKOVGAARD CAPITAL ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Skovgaard | Management | 0 companies |
| Lisbeth Skovgaard | Management | 0 companies |