| Revenue | DKK -603K | -153% |
| EBITDA | DKK -625K | -172% |
| Net profit | DKK -623K | -329% |
| Total assets | DKK 909K | -63% |
| Equity | DKK 488K | -56% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 20 | 703 | 352 | 448 | 872 | 1.145 | -603 |
| Staff expenses | -0 | -0 | -0 | -109 | -226 | -272 | -22 |
| EBITDA | 20 | 703 | 352 | 339 | 646 | 874 | -625 |
| Depreciation & amort. | -271 | -299 | -189 | -227 | -285 | -382 | -135 |
| EBIT | -252 | 404 | 164 | 112 | 361 | 492 | -760 |
| Net financials | -3 | -33 | -4 | -1 | -27 | -150 | -37 |
| Profit before tax | -254 | 370 | 160 | 111 | 335 | 341 | -797 |
| Tax | -0 | 83 | 10 | 5 | 56 | 70 | -174 |
| Net profit | -254 | 287 | 150 | 105 | 279 | 272 | -623 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 578 | 1.424 | 1.113 | 1.126 | 1.890 | 2.456 | 909 |
| Equity | -204 | 304 | 454 | 560 | 839 | 1.111 | 488 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 782 | 1.037 | 566 | 468 | 897 | 1.173 | 390 |
| Total debt | 782 | 1.037 | 566 | 468 | 897 | 1.173 | 390 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2018 | — | — |
TB Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STATE ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Stade | Management | 0 companies |
| Thomas Bonde | Management | 0 companies |