| Revenue | DKK -183K | -113% |
| EBITDA | DKK -116K | -104% |
| Net profit | DKK -191K | -109% |
| Total assets | DKK 5,4M | -64% |
| Equity | DKK 5,1M | -30% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | 733 | 1.139 | 1.001 | 833 | 1.220 | 1.404 | -183 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | 1.893 | 2.609 | 1.001 | 833 | 1.220 | 2.875 | -116 |
| Depreciation & amort. | -0 | -16 | -16 | -16 | -12 | -0 | -0 | -0 |
| EBIT | — | 1.877 | 2.593 | 984 | 821 | 1.220 | 2.875 | -116 |
| Net financials | 0 | -245 | -265 | -240 | -196 | -166 | -118 | -140 |
| Profit before tax | — | 1.632 | 2.328 | 744 | 625 | 1.054 | 2.757 | -255 |
| Tax | -0 | 73 | 814 | 169 | 142 | 238 | 607 | -65 |
| Net profit | — | 1.559 | 1.514 | 575 | 484 | 816 | 2.149 | -191 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 10.604 | 12.004 | 14.091 | 13.697 | 13.720 | 13.882 | 15.109 | 5.395 |
| Equity | 173 | 1.731 | 3.245 | 3.820 | 4.304 | 5.120 | 7.269 | 5.078 |
| Long-term debt | 9.403 | 9.324 | 9.044 | 8.074 | 7.363 | 6.461 | 5.534 | 0 |
| Short-term debt | 998 | 909 | 1.110 | 1.069 | 1.276 | 1.480 | 1.116 | 317 |
| Total debt | 10.400 | 10.233 | 10.154 | 9.143 | 8.639 | 7.940 | 6.650 | 317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2013 | — | — |
JP Management | Management | 2013 | — | — |
PA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEMAKI ApS | Company | 50.0% | 50.0% | 2013 |
J. PILEGAARD INVEST ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Fugl Rasmussen | Management | 0 companies |
| Jørn Pilegaard | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |