| Revenue | DKK 200K | -97% |
| EBITDA | DKK -1M | -117% |
| Net profit | DKK -279K | -107% |
| Total assets | DKK 6,8M | -50% |
| Equity | DKK 5,4M | -35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 267 | 162 | 417 | 223 | 315 | 303 | 137 | 301 | 232 | 297 | 248 | 809 | 5.985 | 200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -937 | 162 | 417 | 223 | 315 | 303 | 137 | 301 | 232 | 297 | 248 | 252 | 5.985 | -1.026 |
| Depreciation & amort. | -0 | -0 | 2 | -33 | -36 | -36 | -36 | -36 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -937 | 162 | 415 | 190 | 279 | 267 | 101 | 265 | 232 | 297 | 248 | 252 | 5.985 | -1.026 |
| Net financials | -128 | -73 | -175 | -0 | -238 | -72 | -61 | -2 | -21 | 116 | 299 | -207 | -212 | -50 |
| Profit before tax | -1.065 | 89 | 240 | 189 | 41 | 195 | 40 | 263 | 211 | 414 | 547 | 45 | 5.773 | -1.077 |
| Tax | -200 | -15 | -136 | 48 | 18 | 50 | 18 | 66 | 54 | 96 | 122 | 24 | 1.840 | -798 |
| Net profit | -865 | 104 | 376 | 141 | 23 | 145 | 22 | 197 | 157 | 317 | 425 | 21 | 3.933 | -279 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.748 | 13.615 | 12.059 | 11.838 | 11.657 | 12.850 | 12.654 | 12.617 | 12.538 | 12.516 | 12.487 | 12.059 | 13.633 | 6.845 |
| Equity | 6.555 | 6.659 | 6.734 | 6.545 | 6.569 | 6.414 | 6.136 | 5.033 | 4.890 | 4.907 | 5.032 | 4.753 | 8.386 | 5.431 |
| Long-term debt | 4.921 | 4.799 | 3.296 | 3.223 | 3.391 | 4.714 | 4.695 | 4.687 | 4.687 | 4.639 | 4.234 | 4.409 | 3.599 | 805 |
| Short-term debt | 523 | 444 | 625 | 665 | 292 | 317 | 419 | 1.493 | 1.556 | 1.565 | 1.816 | 1.492 | 250 | 70 |
| Total debt | 5.444 | 5.242 | 3.921 | 3.888 | 3.683 | 5.031 | 5.114 | 6.180 | 6.244 | 6.204 | 6.050 | 5.901 | 3.850 | 876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 2000 | — | — |
GC Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MERETE CORDES HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Merete Cordes | Management | 0 companies |
| Gitte Cordes | Management | 0 companies |