| Revenue | DKK -20K | -416% |
| EBITDA | DKK -20K | -422% |
| Net profit | DKK -19K | -403% |
| Total assets | DKK 145K | -12% |
| Equity | DKK 32K | -37% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 15 | 1 | 21 | 56 | 56 | 56 | 45 | -4 | 8 | 11 | 6 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 20 | 15 | 1 | 21 | 14 | 6 | 12 | -15 | -4 | 8 | 11 | 6 | -20 |
| Depreciation & amort. | -12 | -0 | -0 | -0 | -0 | -15 | -15 | -15 | -11 | -11 | -11 | -11 | -0 |
| EBIT | 8 | 15 | 1 | 21 | 14 | -9 | -3 | -30 | -14 | -3 | -0 | -5 | -20 |
| Net financials | 0 | 0 | -1 | -1 | 0 | -0 | 0 | 41 | -0 | -0 | -0 | -0 | -0 |
| Profit before tax | 8 | 15 | 1 | 20 | 14 | -9 | -3 | 11 | -15 | -3 | -1 | -5 | -20 |
| Tax | 2 | 4 | -0 | 4 | 2 | -2 | -1 | 2 | -3 | -1 | -0 | -1 | -1 |
| Net profit | 6 | 12 | 1 | 16 | 13 | -7 | -2 | 9 | -12 | -3 | -0 | -4 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 171 | 188 | 197 | 200 | 216 | 206 | 204 | 236 | 185 | 168 | 168 | 165 | 145 |
| Equity | 141 | 153 | 153 | 169 | 182 | 175 | 173 | 182 | 115 | 56 | 55 | 52 | 32 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14 | 15 | 24 | 7 | 8 | 7 | 7 | 32 | 52 | 95 | 97 | 100 | 113 |
| Total debt | 14 | 15 | 24 | 7 | 8 | 7 | 7 | 32 | 52 | 95 | 97 | 100 | 113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 1988 | — | — |
JH Management | Management | 1988 | — | — |
S Audit | Audit | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Martin Kallesen | Management | 0 companies |
| Johannes Heebøll | Management | 0 companies |
| ScanRevision | Audit | 0 companies |
| Lars Fabrin Callesen | Board of Directors | 0 companies |
| Søren Damkjær | Board of Directors | 0 companies |
| Søren Damkjær | Board of Directors | 0 companies |