| Revenue | DKK -14K | -38% |
| EBITDA | DKK -14K | +38% |
| Net profit | DKK -52K | +39% |
| Total assets | DKK 3,3M | -1% |
| Equity | DKK 153K | -25% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -46 | 204 | -70 | -117 | 84 | 112 | -65 | -23 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -46 | 204 | -70 | -117 | 84 | 112 | -65 | -23 | -14 |
| Depreciation & amort. | -51 | -127 | -181 | -189 | -288 | -165 | -10 | -49 | -2 |
| EBIT | -97 | 77 | -251 | -306 | -204 | -53 | -75 | -72 | -16 |
| Net financials | -16 | -57 | -50 | -94 | -130 | -1 | -2 | -5 | -36 |
| Profit before tax | -63 | 20 | -301 | -399 | -334 | -54 | -77 | -77 | -52 |
| Tax | 25 | 5 | -66 | -88 | -73 | -0 | -0 | 8 | -0 |
| Net profit | -88 | 16 | -236 | -312 | -260 | -54 | -77 | -85 | -52 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.619 | 2.514 | 2.711 | 3.521 | 3.536 | 3.167 | 3.414 | 3.342 | 3.325 |
| Equity | -38 | -22 | 992 | 681 | 420 | 366 | 290 | 205 | 153 |
| Long-term debt | 1.260 | 2.412 | 1.679 | 0 | 0 | 500 | 500 | 500 | 0 |
| Short-term debt | 397 | 125 | 40 | 2.841 | 3.116 | 2.300 | 2.624 | 2.637 | 3.172 |
| Total debt | 1.657 | 2.537 | 1.719 | 2.841 | 3.116 | 2.800 | 3.124 | 3.137 | 3.172 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
BL Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FALCONER INVEST ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| John Marienhof | Chief Executive Officer | 0 companies |
| Birger Lennart Hagstrøm | Chief Executive Officer | 0 companies |