| Revenue | DKK -1,6M | +3% |
| EBITDA | DKK -1,6M | -3% |
| Net profit | DKK 6,4M | -31% |
| Total assets | DKK 84,3M | +10% |
| Equity | DKK 81,5M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -295 | -81 | -254 | -435 | -999 | -915 | -1.029 | -697 | -1.055 | -1.305 | -1.013 | -1.121 | -1.551 | -1.595 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -198 | -6 | -141 | -247 | -999 | -915 | -1.029 | -697 | -1.055 | -1.305 | -1.013 | -1.121 | -1.551 | -1.595 |
| Depreciation & amort. | 49 | 49 | 49 | -49 | -19 | -19 | -19 | -322 | -19 | -37 | -31 | -31 | -46 | -54 |
| EBIT | -246 | -55 | -190 | -296 | -1.018 | -934 | -1.047 | -1.019 | -1.073 | -1.342 | -1.044 | -1.152 | -1.597 | -1.648 |
| Net financials | 68 | 87 | -110 | 1.563 | 1.603 | 15.616 | 15.145 | 6.837 | 5.870 | 6.441 | 13.422 | 5.804 | 10.441 | 7.739 |
| Profit before tax | -179 | 32 | -299 | 1.267 | 1.047 | 15.128 | 14.549 | 5.817 | 4.797 | 5.099 | 12.378 | 4.652 | 8.844 | 6.090 |
| Tax | 64 | 38 | 57 | 94 | 231 | 223 | 226 | -577 | -99 | -236 | -147 | 41 | -391 | -321 |
| Net profit | -243 | -5 | -356 | 1.173 | 816 | 14.905 | 14.323 | 6.395 | 4.896 | 5.335 | 12.525 | 4.611 | 9.235 | 6.411 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.179 | 1.256 | 1.454 | 2.163 | 3.963 | 19.490 | 34.163 | 40.527 | 45.700 | 50.498 | 62.552 | 68.276 | 76.895 | 84.308 |
| Equity | 593 | 588 | 232 | 1.405 | 2.985 | 18.662 | 32.801 | 38.789 | 43.566 | 48.899 | 61.425 | 65.821 | 75.056 | 81.467 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 586 | 668 | 1.222 | 759 | 978 | 828 | 1.363 | 1.738 | 2.134 | 1.599 | 1.127 | 2.455 | 1.838 | 2.840 |
| Total debt | 586 | 668 | 1.222 | 759 | 978 | 828 | 1.363 | 1.738 | 2.134 | 1.599 | 1.127 | 2.455 | 1.838 | 2.840 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2020 | — | — |
OH | Audit | 1987 | — | — |
AH Management | Management | 2010 | — | — |
JR Management | Management | 1987 | — | — |
HB Audit | Audit | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2010 | |
| Individual | 33.3% | 33.3% | 2010 | |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Krautwald | Management | 0 companies |
| Ole Hvid Christiansen | Audit | 0 companies |
| Anders Haack Ibsen | Management | 0 companies |
| Jørgen Rathsach | Management | 0 companies |
| Holger Bonde Hartlev | Audit | 0 companies |