| Revenue | DKK -390K | +142% |
| EBITDA | DKK -390K | -142% |
| Net profit | DKK 4,4M | +526% |
| Total assets | DKK 70,2M | +66% |
| Equity | DKK 9,7M | +153% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.033 | 1.954 | 1.562 | 1.484.222 | 1.940 | 732 | -160 | 353 | -2.333 | -533 | -60 | -161 | -390 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.684 | -2.243 | -2.422 | -1.832.877 | -1.922 | -2.902 | -2.728 | -2.262 | -474 | -57 | -12 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.651 | -289 | -860 | -348.655 | 18 | -2.170 | -2.889 | -1.908 | -2.807 | -590 | -72 | -161 | -390 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -255 | -308 | -333 | -292.243 | -252 | -270 | -312 | -295 | -254 | -260 | -184 | -183 | -179 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.906 | -597 | -1.193 | -640.898 | -234 | -2.440 | -3.201 | -2.204 | -3.061 | -850 | -256 | -344 | -569 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.509 | 14.215 | -29.654 | -11.156.998 | 99.549 | 6.663 | -4.259 | -2.942 | 939 | 7.583 | -286 | -690 | 4.973 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -13.415 | 13.618 | -30.847 | -11.797.896 | 99.314 | 4.223 | -7.460 | -5.146 | -2.123 | 6.733 | -542 | -1.035 | 4.404 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.512 | 1.536 | -3.372 | 14.822.971 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -10.903 | 12.082 | -27.475 | -26.620.867 | 99.314 | 4.223 | -7.460 | -5.146 | -2.123 | 6.733 | -542 | -1.035 | 4.404 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 180.931 | 202.226 | 180.576 | 28.312.653 | 30.894 | 38.674 | 35.460 | 33.902 | 34.869 | 42.444 | 42.569 | 42.347 | 70.225 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 60.982 | 73.064 | 45.589 | -112.307.601 | -12.992 | -8.769 | -16.230 | -21.375 | -23.498 | -16.764 | -17.306 | -18.341 | 9.674 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.762 | 6.680 | 6.600 | 3.440.000 | 36.261 | 31.420 | 31.260 | 31.100 | 22.860 | 12.320 | 2.080 | 1.840 | 1.600 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.187 | 122.482 | 128.387 | 137.178.121 | 7.626 | 15.960 | 20.222 | 23.749 | 35.359 | 46.888 | 57.795 | 58.848 | 58.951 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.949 | 129.162 | 134.987 | 140.618.121 | 43.887 | 47.380 | 51.482 | 54.849 | 58.219 | 59.208 | 59.875 | 60.688 | 60.551 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 33.3% | 20.0% | 2006 | |
| Individual | 33.3% | 20.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Kartin Olsen | Board of Directors | 0 companies |
| Anne Grethe Høeberg | Chairman | 0 companies |
| Heine Nissen Madsen | Board of Directors | 0 companies |
| Sam Baroudy | Board of Directors | 0 companies |
| Jan Rasmussen | Chairman | 0 companies |
| Arne Paabøl Andersen | Board of Directors | 0 companies |
| Bo Ascanius | Chairman | 0 companies |