| Revenue | DKK 322K | -877% |
| EBITDA | DKK 322K | +877% |
| Net profit | DKK 49K | +217% |
| Total assets | DKK 626K | -25% |
| Equity | DKK -4,1M | +1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 72 | 162 | 273 | 81 | 218 | 168 | 2 | -287 | -20 | -9 | -41 | 322 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 72 | 162 | 273 | 81 | 218 | 168 | 2 | -287 | -3.334 | -9 | -41 | 322 |
| Depreciation & amort. | 56 | 56 | -56 | -56 | -56 | -56 | -56 | -88 | -0 | -0 | -0 | -0 |
| EBIT | 15 | 106 | 216 | 25 | 161 | 111 | -54 | -375 | -3.334 | -9 | -41 | 322 |
| Net financials | 11 | -222 | -172 | -114 | -112 | -109 | -174 | -90 | -0 | -0 | 0 | -274 |
| Profit before tax | 26 | -116 | 45 | -89 | 49 | 2 | -228 | -465 | -3.334 | -10 | -41 | 49 |
| Tax | 21 | -0 | 10 | -0 | 16 | 14 | -13 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 5 | -116 | 35 | -89 | 33 | -12 | -215 | -465 | -3.334 | -10 | -41 | 49 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.336 | 5.060 | 4.953 | 4.823 | 4.825 | 6.146 | 7.851 | 11.320 | 558 | 379 | 831 | 626 |
| Equity | 85 | -30 | 4 | -85 | -52 | -64 | -278 | -743 | -4.077 | -4.087 | -4.128 | -4.080 |
| Long-term debt | 5.084 | 4.910 | 4.871 | 4.834 | 1.054 | 4.755 | 4.713 | 4.671 | 0 | 0 | 0 | 0 |
| Short-term debt | 166 | 180 | 77 | 75 | 84 | 1.455 | 3.416 | 7.393 | 4.636 | 4.466 | 4.959 | 4.705 |
| Total debt | 5.250 | 5.090 | 4.948 | 4.909 | 4.877 | 6.210 | 8.129 | 12.063 | 4.636 | 4.466 | 4.959 | 4.705 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2021 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
TP Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
BK Unofficial title | Unofficial title | 2026 | — | — |
LL Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Spliid Pedersen | Management | 0 companies |
| Jan Holmstrøm-Hansen | Chief Executive Officer | 0 companies |
| Thomas Poletti Ellemann | Chief Executive Officer | 0 companies |
| Boris Kenneth Frederiksen | Unofficial title | 0 companies |
| Lasse Løvstrup Knudsen | Management | 0 companies |