| Revenue | DKK -9K | +20% |
| EBITDA | DKK -9K | -20% |
| Net profit | DKK 220K | +228% |
| Total assets | DKK 3,3M | +3% |
| Equity | DKK 3,3M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.823 | -2.329 | -420 | 719 | -444 | 0 | — | — | — | — | — | — | -7 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.818 | -2.327 | 416 | -722 | -448 | -4 | -3 | -3 | 141 | 292 | 83 | -34 | -7 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.818 | -2.327 | 416 | -722 | -448 | -4 | -3 | -3 | 141 | 292 | 83 | -34 | -7 | -9 |
| Net financials | 10 | 7 | 10 | 0 | -109 | -195 | -219 | -55 | 142 | 269 | 69 | 2 | 92 | 237 |
| Profit before tax | 1.828 | -2.334 | 426 | -721 | -557 | -199 | -222 | 60 | 126 | 263 | 65 | -7 | 84 | 228 |
| Tax | 1 | -1 | 2 | 1 | -0 | -0 | -0 | -0 | -0 | -13 | -5 | -0 | 17 | 8 |
| Net profit | 1.827 | -2.333 | 424 | -722 | -557 | -199 | -222 | 60 | 126 | 276 | 69 | -7 | 67 | 220 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.033 | 5.410 | 5.977 | 5.022 | 3.952 | 3.649 | 3.321 | 3.273 | 3.289 | 3.452 | 3.407 | 3.282 | 3.228 | 3.319 |
| Equity | 2.770 | 5.004 | 5.329 | 4.505 | 3.948 | 3.646 | 3.318 | 3.270 | 3.285 | 3.449 | 3.404 | 3.279 | 3.225 | 3.310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 263 | 405 | 648 | 517 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 9 |
| Total debt | 263 | 405 | 648 | 517 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Audit | Audit | 2003 | — | — |
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 |
|---|---|---|
| Flemming Nejstgaard | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |