| Revenue | DKK 1,3M | +18% |
| EBITDA | DKK -25K | +90% |
| Net profit | DKK -3,3M | -8% |
| Total assets | DKK 128,2M | -5% |
| Equity | DKK 15,1M | -40% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.868 | 599 | 1.085 | 1.178 | 1.055 | 1.096 | 1.135 | 1.113 | 1.314 |
| Staff expenses | -0 | -764 | -1.150 | -1.221 | -1.063 | -1.302 | -1.126 | -1.354 | -1.339 |
| EBITDA | 3.868 | -164 | -65 | -43 | -9 | -206 | 9 | -241 | -25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.868 | -164 | -65 | -43 | -9 | -206 | 9 | -241 | -25 |
| Net financials | -3.724 | 2.700 | 5.560 | 2.970 | 2.237 | 2.379 | 6.830 | -2.788 | -3.956 |
| Profit before tax | 144 | 2.536 | 5.495 | 2.927 | 2.228 | 2.173 | 6.839 | -3.029 | -3.982 |
| Tax | -0 | 517 | 1.047 | -1.107 | -1.050 | -1.062 | -803 | -0 | -720 |
| Net profit | 144 | 2.019 | 4.448 | 4.034 | 3.278 | 3.235 | 7.642 | -3.029 | -3.261 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 136.420 | 135.137 | 132.603 | 126.970 | 135.316 | 139.352 | 135.662 | 135.198 | 128.192 |
| Equity | 194 | 2.214 | 6.662 | 14.270 | 17.548 | 20.783 | 28.425 | 25.396 | 15.135 |
| Long-term debt | 0 | 0 | 919 | 513 | 1.031 | 2.873 | 2.736 | 3.425 | 215 |
| Short-term debt | 136.226 | 132.923 | 125.023 | 112.186 | 116.737 | 115.696 | 104.501 | 106.377 | 112.842 |
| Total debt | 136.226 | 132.923 | 125.941 | 112.699 | 117.768 | 118.569 | 107.237 | 109.802 | 113.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Management | Management | 2015 | — | — |
RM Management | Management | 2015 | — | — |
BK Management | Management | 2015 | — | — |
SR Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KR 332 ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Thomas Cole | Management | 0 companies |
| Richard Miller | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Steen Rasmussen Lenzing | Management | 0 companies |
| Oliver Robert Stewart Tucker | Chairman | 0 companies |