| Revenue | DKK 479K | -48% |
| EBITDA | DKK -185K | -314% |
| Net profit | DKK -168K | -545% |
| Total assets | DKK 1,4M | -18% |
| Equity | DKK 397K | -30% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43 | 0 | 6 | -4 | -4 | -6 | -4 | -12 | 436 | 657 | 931 | 479 |
| Staff expenses | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -80 | -435 | -844 | -665 |
| EBITDA | -27 | -12 | -7 | -4 | -4 | -6 | -4 | -12 | 310 | 222 | 87 | -185 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -3 | -3 | -17 | -17 |
| EBIT | -27 | -12 | -7 | -4 | -4 | -6 | -4 | -15 | 307 | 219 | 70 | -202 |
| Net financials | -2 | 0 | -3 | -2 | -1 | 0 | 0 | -3 | -45 | -36 | -20 | -12 |
| Profit before tax | -28 | -12 | -10 | -6 | -5 | -6 | -4 | -18 | 261 | 183 | 49 | -214 |
| Tax | -0 | -0 | -0 | -11 | -1 | -1 | -0 | -4 | 25 | 43 | 12 | -46 |
| Net profit | -28 | -12 | -10 | 5 | -4 | -5 | -4 | -14 | 203 | 140 | 38 | -168 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 99 | 45 | 41 | 44 | 36 | 32 | 28 | 799 | 1.920 | 1.314 | 1.684 | 1.377 |
| Equity | 52 | 39 | 30 | 35 | 31 | 26 | 22 | 286 | 489 | 527 | 565 | 397 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 399 | 267 |
| Short-term debt | 47 | 6 | 11 | 9 | 6 | 5 | 6 | 513 | 1.431 | 781 | 720 | 713 |
| Total debt | 47 | 6 | 11 | 9 | 6 | 5 | 6 | 513 | 1.431 | 786 | 1.120 | 980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 33.3% | 2012 | |
| Individual | 25.0% | 33.3% | 2020 | |
Au2Zone ApS | Company | 10.0% | 0.0% | 2020 |
| Individual | 25.0% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Sjølin & Rasmussen I/S | Audit | 0 companies |