| Revenue | DKK 285K | +200% |
| EBITDA | DKK -81K | +70% |
| Net profit | DKK -1,4M | -228% |
| Total assets | DKK 9,9M | -14% |
| Equity | DKK 9,7M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 281 | 196 | 89 | 128 | 663 | 208 | 175 | 650 | 109 | 337 | 495 | 87 | 95 | 285 |
| Staff expenses | -365 | -364 | -301 | -299 | -364 | -365 | -366 | -366 | -366 | -367 | -366 | -366 | -366 | -366 |
| EBITDA | -84 | -169 | -212 | -172 | 330 | -157 | -191 | 285 | -257 | -30 | 129 | -279 | -271 | -81 |
| Depreciation & amort. | 27 | -13 | -11 | -0 | 16 | -24 | -24 | -24 | -24 | -24 | -24 | -24 | -24 | -24 |
| EBIT | -111 | -182 | -223 | -172 | 314 | -180 | -215 | 261 | -281 | -54 | 105 | -302 | -295 | -105 |
| Net financials | 105 | -55 | 1.839 | 1.384 | -945 | 1.068 | -462 | -31 | 642 | 1.876 | 127 | 945 | 1.681 | -1.668 |
| Profit before tax | -6 | -237 | 1.616 | 1.213 | -631 | 888 | -677 | 230 | 362 | 1.822 | 232 | 643 | 1.387 | -1.772 |
| Tax | 6 | -55 | 399 | 285 | -137 | 193 | -149 | 51 | 80 | 401 | 53 | 142 | 305 | -389 |
| Net profit | -12 | -182 | 1.217 | 928 | -494 | 695 | -528 | 180 | 282 | 1.421 | 179 | 501 | 1.082 | -1.383 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.696 | 6.500 | 7.834 | 8.821 | 7.891 | 8.525 | 7.942 | 8.363 | 8.415 | 10.812 | 10.656 | 10.204 | 11.477 | 9.853 |
| Equity | 6.440 | 6.208 | 7.376 | 8.253 | 7.709 | 8.404 | 7.825 | 7.952 | 8.180 | 9.546 | 9.669 | 10.113 | 11.135 | 9.691 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 255 | 291 | 458 | 568 | 181 | 101 | 117 | 411 | 234 | 1.249 | 974 | 81 | 332 | 162 |
| Total debt | 255 | 291 | 458 | 568 | 181 | 101 | 117 | 411 | 234 | 1.249 | 974 | 81 | 332 | 162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Mango Nielsen | Audit | 0 companies |