| Revenue | DKK -216K | -42% |
| EBITDA | DKK -282K | +61% |
| Net profit | DKK -347K | +57% |
| Total assets | DKK 140K | -66% |
| Equity | DKK -684K | -103% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 73 | -66 | -95 | 29 | 19 | 395 | 249 | 1.047 | -372 | -216 |
| Staff expenses | -25 | -11 | -6 | -0 | -45 | -183 | -304 | -92 | -349 | -27 |
| EBITDA | 48 | -77 | -101 | 29 | -26 | 212 | -55 | 918 | -721 | -282 |
| Depreciation & amort. | 106 | 106 | 56 | -19 | -37 | -33 | -40 | -38 | -38 | -38 |
| EBIT | -58 | -183 | -157 | 10 | -63 | 179 | -95 | 881 | -759 | -320 |
| Net financials | -4 | -12 | -28 | -15 | -43 | -41 | -29 | -35 | -47 | -31 |
| Profit before tax | -62 | -195 | -185 | -5 | -105 | 139 | -124 | 846 | -807 | -351 |
| Tax | -12 | 12 | -0 | -0 | -28 | 1 | -25 | 131 | -0 | -4 |
| Net profit | -50 | -207 | -185 | -5 | -77 | 137 | -100 | 714 | -806 | -347 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 523 | 355 | 83 | 428 | 635 | 496 | 635 | 1.566 | 409 | 140 |
| Equity | 192 | -15 | -200 | -205 | -282 | -145 | -244 | 470 | -336 | -684 |
| Long-term debt | 0 | 0 | 0 | 0 | 544 | 328 | 302 | 304 | 294 | 0 |
| Short-term debt | 331 | 370 | 283 | 633 | 374 | 313 | 577 | 791 | 452 | 824 |
| Total debt | 331 | 370 | 283 | 633 | 918 | 641 | 879 | 1.095 | 745 | 824 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 2013 | — | — |
LM Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 | |
Cetti Finans ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Bent Sivertsen | Audit | 0 companies |
| Lene Merethe Andersen | Unofficial title | 0 companies |