| Revenue | DKK 0 | — |
| EBITDA | DKK -25K | +3% |
| Net profit | DKK -860K | -49% |
| Total assets | DKK 258K | -49% |
| Equity | DKK -18,2M | -5% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.489 | -1.252 | -1.133 | -991 | -909 | -1.127 | -1.040 | -635 | -69 | 17 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8.325 | -2.376 | -715 | -2.462 | -1.704 | -1.278 | -1.220 | -756 | -137 | -33 | -26 | -25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8.325 | -2.376 | -715 | -2.462 | -1.704 | -1.278 | -1.220 | -756 | -137 | -33 | -26 | -25 |
| Net financials | 8.967 | -292 | -563 | -803 | -940 | -1.032 | -1.191 | -1.364 | -1.513 | -1.617 | -1.051 | -1.091 |
| Profit before tax | 642 | -2.669 | -1.279 | -1.602 | -1.348 | -1.214 | -2.411 | -2.120 | -1.649 | -1.650 | -1.077 | -1.117 |
| Tax | -0 | 144 | 930 | 832 | 648 | 548 | -650 | -563 | -440 | -425 | -501 | -256 |
| Net profit | 642 | -2.813 | -2.209 | -2.434 | -1.996 | -1.762 | -1.761 | -1.557 | -1.209 | -1.226 | -576 | -860 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.738 | 2.483 | 2.964 | 2.220 | 1.253 | 698 | 749 | 950 | 451 | 425 | 502 | 258 |
| Equity | 802 | -2.578 | -4.787 | -7.221 | -9.217 | -10.979 | -12.740 | -14.297 | -15.506 | -16.731 | -17.307 | -18.168 |
| Long-term debt | 601 | 3.732 | 6.556 | 8.339 | 9.475 | 10.640 | 12.366 | 14.353 | 15.034 | 17.063 | 17.742 | 18.360 |
| Short-term debt | 1.334 | 1.329 | 1.195 | 1.102 | 995 | 1.037 | 1.124 | 894 | 922 | 93 | 68 | 65 |
| Total debt | 1.935 | 5.061 | 7.751 | 9.441 | 10.470 | 11.677 | 13.489 | 15.247 | 15.957 | 17.156 | 17.810 | 18.425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2017 | — | — |
BV Management | Management | 2022 | — | — |
SA Management | Management | 2012 | — | — |
TK Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR | Board of Directors | 2012 | — | — |
EH | Board of Directors | 2012 | — | — |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOLE HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Paw Meng Mortensen | Management | 0 companies |
| Bjarne Vindbæk Emborg Pedersen | Management | 0 companies |
| Svend Aage Lykke Linderoth Kirk | Management | 0 companies |
| Torben Krogslund Ravn | Founder | 0 companies |
| Per Ravn | Board of Directors | 0 companies |
| Erik Høj | Board of Directors | 0 companies |
| Steen Christensen Stærk | Board of Directors | 0 companies |
| Gert Kristiansen | Chairman | 0 companies |
| Dennis Bjødstrup Hvam | Board of Directors | 0 companies |