| Revenue | DKK 121K | -16% |
| EBITDA | DKK -91K | -30% |
| Net profit | DKK -48K | -366% |
| Total assets | DKK 2,1M | -33% |
| Equity | DKK 2M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 398 | 528 | 488 | 538 | 613 | 370 | 364 | 423 | 239 | 187 | 192 | 122 | 143 | 121 |
| Staff expenses | -59 | -98 | -52 | -127 | -129 | -12 | -22 | -128 | -104 | -119 | -115 | -49 | -13 | -28 |
| EBITDA | -42 | 75 | 44 | 32 | 67 | 81 | 18 | 84 | 17 | 67 | -16 | 86 | -70 | -91 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -86 | -51 | -42 | -28 | 96 | -0 | -0 |
| EBIT | -42 | 75 | 44 | 32 | 67 | 81 | 18 | -1 | -34 | 26 | -44 | -10 | -70 | -91 |
| Net financials | 0 | -9 | -22 | -29 | -40 | -36 | 5 | 3 | 1 | 2 | 0 | 2 | 93 | 46 |
| Profit before tax | -41 | 66 | 22 | 2 | 27 | 45 | 23 | 2 | -34 | 28 | -44 | -8 | 23 | -45 |
| Tax | -10 | 16 | 6 | 1 | 6 | 10 | 0 | 1 | -0 | -0 | -10 | -3 | 5 | 3 |
| Net profit | -31 | 49 | 17 | 2 | 21 | 35 | 22 | 1 | -34 | 28 | -34 | -5 | 18 | -48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 438 | 956 | 696 | 934 | 1.158 | 1.001 | 991 | 393 | 295 | 367 | 1.086 | 1.014 | 3.092 | 2.081 |
| Equity | 129 | 178 | 195 | 196 | 218 | 253 | 275 | 277 | 243 | 271 | 237 | 232 | 2.069 | 2.022 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 332 | 784 | 501 | 738 | 940 | 748 | 716 | 116 | 52 | 96 | 850 | 782 | 1.023 | 59 |
| Total debt | 332 | 784 | 501 | 738 | 940 | 748 | 716 | 116 | 52 | 96 | 850 | 782 | 1.023 | 59 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 1999 | — | — |
IR Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Marie Fisker | Management | 0 companies |
| Inge Ravnkjær | Management | 0 companies |