| Revenue | DKK -244K | +159% |
| EBITDA | DKK -244K | -171% |
| Net profit | DKK -613K | -131% |
| Total assets | DKK 6,9M | +1% |
| Equity | DKK -5,8M | -12% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -281 | 2.686 | 2.991 | 2.664 | 3.277 | 4.092 | -94 | -244 |
| Staff expenses | -254 | -751 | -0 | -522 | -1.445 | -1.188 | -4 | -0 |
| EBITDA | -535 | 1.935 | 2.991 | 2.141 | 1.832 | 2.904 | -90 | -244 |
| Depreciation & amort. | -0 | -3.740 | -4.128 | -3.586 | -4.152 | -0 | -0 | -0 |
| EBIT | -535 | -1.806 | -1.137 | -1.445 | -2.320 | 2.904 | -90 | -244 |
| Net financials | -231 | -698 | -787 | -933 | 868 | -225 | -250 | -475 |
| Profit before tax | -767 | -2.504 | -1.924 | -2.378 | -1.452 | 2.679 | -340 | -719 |
| Tax | -169 | -551 | -423 | -515 | -315 | 591 | -75 | -106 |
| Net profit | -598 | -1.953 | -1.501 | -1.864 | -1.138 | 2.088 | -265 | -613 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 17.283 | 18.655 | 17.395 | 11.483 | 7.835 | 7.034 | 6.805 | 6.850 |
| Equity | -548 | -2.501 | -4.002 | -5.865 | -7.003 | -4.915 | -5.180 | -5.792 |
| Long-term debt | 5.275 | 6.205 | 6.992 | 7.879 | 10.721 | 11.411 | 11.840 | 12.498 |
| Short-term debt | 12.556 | 14.950 | 14.405 | 9.469 | 4.118 | 537 | 145 | 145 |
| Total debt | 17.831 | 21.155 | 21.396 | 17.348 | 14.838 | 11.948 | 11.985 | 12.643 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
OL Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kræmer | Chief Executive Officer | 0 companies |
| Ole Larsen | Unofficial title | 0 companies |