| Revenue | DKK 26K | -5% |
| EBITDA | DKK -81K | -29% |
| Net profit | DKK -147K | -1454% |
| Total assets | DKK 881K | -23% |
| Equity | DKK 876K | -23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 285 | 306 | 225 | 285 | 132 | 200 | 103 | 102 | 75 | 70 | 35 | 25 | 28 | 26 |
| Staff expenses | -180 | -193 | -177 | -191 | -173 | -184 | -178 | -192 | -170 | -178 | -112 | -75 | -67 | -71 |
| EBITDA | 52 | 55 | -32 | 35 | -117 | -28 | -124 | -135 | -125 | -171 | -121 | -79 | -63 | -81 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 52 | 55 | -32 | 35 | -117 | -28 | -124 | -135 | -125 | -171 | -121 | -79 | -63 | -81 |
| Net financials | 247 | 226 | 187 | 127 | 54 | 141 | -2 | 3 | 132 | 515 | -349 | -25 | 54 | -65 |
| Profit before tax | -52 | 281 | 155 | 161 | -63 | 113 | -127 | -132 | 7 | 344 | -470 | -104 | -9 | -146 |
| Tax | 22 | 27 | 4 | 23 | 2 | 10 | 7 | 4 | 2 | 6 | 1 | 1 | 1 | 1 |
| Net profit | -74 | 254 | 152 | 138 | -65 | 104 | -134 | -137 | 5 | 338 | -471 | -105 | -9 | -147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.448 | 2.620 | 2.677 | 2.729 | 2.447 | 2.459 | 2.211 | 1.968 | 1.855 | 2.091 | 1.498 | 1.276 | 1.150 | 881 |
| Equity | 2.425 | 2.589 | 2.650 | 2.690 | 2.425 | 2.427 | 2.190 | 1.947 | 1.847 | 2.075 | 1.491 | 1.272 | 1.145 | 876 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 23 | 32 | 27 | 38 | 22 | 31 | 21 | 20 | 7 | 16 | 6 | 4 | 5 | 5 |
| Total debt | 23 | 32 | 27 | 38 | 22 | 31 | 21 | 20 | 7 | 16 | 6 | 4 | 5 | 5 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2024 | — | — |
KA | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Birgit Marianne Poulsen | Management | 0 companies |
| Kent Allan Reimer Kehberg | Audit | 0 companies |