| Revenue | DKK -13K | -56% |
| EBITDA | DKK -13K | +56% |
| Net profit | DKK -94K | +99% |
| Total assets | DKK 35,5M | +5% |
| Equity | DKK -396K | -31% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -83 | 77 | 0 | — | -7.747 | -22 | -19 | -26 | -33 | -63 | -35 | -30 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -105 | 96 | -32 | -21 | -7.764 | -22 | -19 | -26 | -33 | -63 | -35 | -30 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -105 | 96 | -32 | -21 | -7.764 | -22 | -19 | -26 | -33 | -63 | -35 | -30 | -13 |
| Net financials | -0 | -1 | -2 | -3 | -3 | 5.093 | -3.173 | -39.891 | -25 | -23 | 31.537 | -7.698 | -14 |
| Profit before tax | -105 | 97 | -34 | -24 | -7.767 | 5.071 | -3.192 | -39.917 | -59 | -86 | 31.502 | -7.729 | -27 |
| Tax | -4 | 4 | -8 | -5 | -7 | -31 | -22 | -8 | 34 | 28 | -38 | 31 | 67 |
| Net profit | -101 | 93 | -27 | -19 | -7.760 | 5.101 | -3.171 | -39.908 | -92 | -114 | 31.540 | -7.759 | -94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.228 | 8.670 | 27.740 | 43.271 | 47.112 | 51.450 | 30.547 | 31.263 | 31.979 | 32.690 | 40.858 | 33.948 | 35.498 |
| Equity | 59 | -34 | -60 | -79 | -92 | 190 | 93 | 30 | -63 | -176 | 7.457 | -302 | -396 |
| Long-term debt | 0 | 1.480 | 4.787 | 12.243 | 20.003 | 14.996 | 16.968 | 13.516 | 223 | 32.537 | 33.365 | 34.214 | 35.809 |
| Short-term debt | 9.169 | 7.228 | 23.026 | 31.108 | 27.201 | 36.264 | 13.486 | 17.717 | 31.819 | 329 | 36 | 36 | 85 |
| Total debt | 9.169 | 8.708 | 27.812 | 43.350 | 47.204 | 51.260 | 30.454 | 31.234 | 32.042 | 32.867 | 33.401 | 34.250 | 35.894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2014 | — | — |
PJ Management | Management | 2012 | — | — |
JH Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Michael Andersen | Management | 0 companies |
| Poul-Erik Jensen | Management | 0 companies |
| Jesper Holm Hansen | Management | 0 companies |