| Revenue | — | — |
| EBITDA | DKK -203K | -29% |
| Net profit | DKK 833K | -31% |
| Total assets | DKK 14,4M | +6% |
| Equity | DKK 14,3M | +6% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.232 | 2.154 | 441 | -91 | — | — | — | — | — | — | — | — |
| Staff expenses | -1.307 | -1.232 | -1.210 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 170 | 908 | 1.291 | -92 | -20 | -29 | -113 | -223 | -26 | -254 | -157 | -203 |
| Depreciation & amort. | -179 | -177 | -829 | -49 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | 731 | 462 | -141 | -20 | -29 | -113 | -223 | -26 | -254 | -157 | -203 |
| Net financials | 662 | 127 | -1.923 | -227 | -1.647 | -84 | -33 | -2.263 | 277 | -497 | 1.257 | 930 |
| Profit before tax | 653 | 465 | 164 | -271 | -1.667 | -113 | -146 | -2.486 | 252 | -513 | 1.204 | 833 |
| Tax | -0 | 91 | 352 | -3 | -0 | -0 | -0 | -0 | -0 | -250 | -0 | -0 |
| Net profit | 653 | 374 | -188 | -268 | -1.667 | -113 | -146 | -2.486 | 252 | -263 | 1.204 | 833 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.378 | 11.172 | 8.810 | 4.817 | 2.791 | 2.155 | 2.088 | 13.162 | 13.377 | 13.107 | 13.532 | 14.356 |
| Equity | 4.755 | 4.362 | 4.174 | 3.906 | 2.239 | 2.126 | 1.980 | 12.266 | 12.518 | 12.255 | 13.458 | 14.291 |
| Long-term debt | 718 | 661 | 603 | 544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.729 | 6.015 | 3.861 | 198 | 3 | 28 | 103 | 789 | 823 | 853 | 74 | 65 |
| Total debt | 5.447 | 6.676 | 4.464 | 742 | 3 | 28 | 103 | 789 | 823 | 853 | 74 | 65 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Management | Management | 2014 | — | — |
SN Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANDAMAT HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
TABS'N CAPS HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Patricio Nødskov Aguirre | Management | 0 companies |
| Sune Nødskov | Management | 0 companies |
| Leif Nødskov | Board of Directors | 0 companies |
| Line Nødskov Aguirre | Board of Directors | 0 companies |
| Bo Bay Hougaard | Board of Directors | 0 companies |
| Tonny Nielsen | Board of Directors | 0 companies |
| Peter Mollerup | Board of Directors | 0 companies |