| Revenue | DKK -13K | -503% |
| EBITDA | DKK -13K | -503% |
| Net profit | DKK 4K | -47% |
| Total assets | DKK 32K | -62% |
| Equity | DKK 28K | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -4 | -21 | -6 | -1 | -2 | -3 | -2 | — | — | 3 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -248 | 3 | -241 | -305 | -171 | 96 | -102 | -22 | -2 | -2 | 3 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -248 | 3 | -241 | -305 | -171 | 96 | -102 | -22 | -2 | -2 | 3 | -13 |
| Net financials | -126 | 43 | -185 | -260 | -170 | 98 | -99 | -20 | 79 | 22 | 5 | 17 |
| Profit before tax | -135 | 39 | -206 | -267 | -171 | 96 | -102 | -22 | 77 | 20 | 8 | 4 |
| Tax | 0 | 1 | -0 | -0 | -0 | 10 | 75 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -135 | 38 | -206 | -267 | -171 | 86 | -177 | -22 | 77 | 20 | 8 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.008 | 1.038 | 832 | 736 | 159 | 193 | 15 | 5 | 75 | 80 | 84 | 32 |
| Equity | 995 | 1.033 | 827 | 561 | 33 | 119 | -58 | -81 | -4 | 16 | 24 | 28 |
| Long-term debt | 0 | 0 | 0 | 0 | 106 | 50 | 60 | 60 | 60 | 50 | 50 | 0 |
| Short-term debt | 12 | 5 | 5 | 175 | 19 | 24 | 14 | 26 | 19 | 14 | 10 | 4 |
| Total debt | 12 | 5 | 5 | 175 | 125 | 74 | 74 | 86 | 79 | 64 | 60 | 4 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 2010 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Munk Thomsen | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |