| Revenue | DKK -18K | -96% |
| EBITDA | DKK -20K | +96% |
| Net profit | DKK -227K | +64% |
| Total assets | DKK 293K | -16% |
| Equity | DKK -3,1M | -8% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 63 | 207 | -356 | 117 | -673 | -462 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -161 | -0 | -0 |
| EBITDA | 20 | 63 | 207 | -1.012 | 116 | -835 | -469 | -20 |
| Depreciation & amort. | -124 | -124 | -124 | -0 | -10 | -98 | -0 | -35 |
| EBIT | -104 | -61 | 83 | -1.012 | 106 | -934 | -469 | -56 |
| Net financials | -39 | -47 | -56 | -58 | -57 | -78 | -155 | -171 |
| Profit before tax | -143 | -108 | 27 | -1.070 | 49 | -1.012 | -625 | -227 |
| Tax | -30 | -10 | -0 | 40 | 2 | -0 | -0 | -0 |
| Net profit | -113 | -98 | 27 | -1.110 | 47 | -1.012 | -625 | -227 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.505 | 1.459 | 1.618 | 146 | 409 | 849 | 350 | 293 |
| Equity | -63 | -161 | -134 | -1.244 | -1.197 | -2.209 | -2.834 | -3.061 |
| Long-term debt | 676 | 580 | 483 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 891 | 1.040 | 1.269 | 1.390 | 1.606 | 3.059 | 3.184 | 3.354 |
| Total debt | 1.567 | 1.620 | 1.752 | 1.390 | 1.606 | 3.059 | 3.184 | 3.354 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 2020 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ulla Skov | Management | 0 companies |
| Michael Secher | Chief Executive Officer | 0 companies |