| Revenue | DKK -86K | +0% |
| EBITDA | DKK -86K | +0% |
| Net profit | DKK -198K | +50% |
| Total assets | DKK 17,2M | +4% |
| Equity | DKK 768K | -21% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -41 | -45 | -49 | -58 | -52 | -67 | -79 | -86 | -86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -34 | -41 | -45 | -49 | -58 | -52 | -67 | -79 | -86 | -86 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34 | -41 | -45 | -49 | -58 | -52 | -67 | -79 | -86 | -86 |
| Net financials | -13 | -36 | -37 | -51 | -108 | -177 | -234 | -430 | -417 | -168 |
| Profit before tax | -48 | -77 | -82 | -100 | -167 | -229 | -301 | -509 | -503 | -254 |
| Tax | -10 | -17 | -18 | -21 | -35 | -50 | -65 | -112 | -103 | -56 |
| Net profit | -37 | -60 | -64 | -79 | -131 | -179 | -236 | -397 | -400 | -198 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.538 | 3.560 | 3.625 | 6.774 | 12.020 | 15.565 | 16.270 | 16.798 | 16.593 | 17.177 |
| Equity | 13 | -47 | -111 | -190 | -322 | -501 | -737 | -1.134 | 966 | 768 |
| Long-term debt | 0 | 3.573 | 3.718 | 4.085 | 4.105 | 4.111 | 5.113 | 9.199 | 15.610 | 16.100 |
| Short-term debt | 3.526 | 34 | 18 | 2.879 | 8.236 | 11.955 | 11.894 | 8.733 | 18 | 309 |
| Total debt | 3.526 | 3.607 | 3.736 | 6.964 | 12.341 | 16.066 | 17.006 | 17.932 | 15.627 | 16.409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EE Management | Management | 2016 | — | — |
RS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ATHENE INVEST ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Elin Emborg | Management | 0 companies |
| Rasmus Stampe Emborg | Management | 0 companies |