| Revenue | DKK -31K | — |
| EBITDA | DKK -31K | +3% |
| Net profit | DKK 116K | +1580% |
| Total assets | DKK 1,2M | +16% |
| Equity | DKK 1M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55 | 63 | 40 | 97 | 1.193 | -22 | -16 | -28 | -1 | — | — | — | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 55 | 63 | 40 | 97 | 1.193 | -22 | -16 | -28 | -1 | -25 | -26 | -33 | -31 |
| Depreciation & amort. | -0 | -0 | -0 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 55 | 63 | 40 | 88 | 1.193 | -22 | -16 | -28 | -1 | -25 | -26 | -33 | -31 |
| Net financials | -108 | -90 | -86 | -48 | -21 | -6 | 0 | -0 | 56 | 262 | 64 | 41 | 183 |
| Profit before tax | -53 | -27 | -46 | 40 | 1.172 | -28 | -16 | -28 | 56 | 236 | 38 | 9 | 151 |
| Tax | -13 | 20 | -39 | 10 | 232 | -6 | -0 | -0 | -0 | 41 | -4 | 2 | 35 |
| Net profit | -40 | -47 | -8 | 30 | 940 | -22 | -16 | -28 | 56 | 195 | 42 | 7 | 116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.396 | 2.361 | 2.350 | 2.351 | 3.202 | 1.164 | 1.134 | 751 | 817 | 1.073 | 976 | 1.005 | 1.163 |
| Equity | -30 | -77 | -85 | -55 | 784 | 663 | 646 | 618 | 674 | 869 | 911 | 918 | 1.034 |
| Long-term debt | 1.455 | 1.455 | 1.455 | 495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 433 | 424 | 460 | 1.380 | 2.418 | 501 | 488 | 133 | 143 | 205 | 65 | 87 | 129 |
| Total debt | 1.888 | 1.879 | 1.915 | 1.875 | 2.418 | 501 | 488 | 133 | 143 | 205 | 65 | 87 | 129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| K.M. REVISION A/S | Audit | 0 companies |
| Ruth Alice Westeraa Mathiasen | Chairman | 0 companies |
| Jan Westeraa Mathiasen | Board of Directors | 0 companies |