| Revenue | DKK 0 | — |
| EBITDA | DKK -62K | +8% |
| Net profit | DKK -238K | -131% |
| Total assets | DKK 14,6M | -24% |
| Equity | DKK 4,5M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 | 5 | 34 | 16 | 26 | 54 | 22 | 54 | 6 | 16 | 9 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17 | -6 | 27 | 10 | 20 | 30 | 9 | 30 | -2 | -100 | -95 | -67 | -62 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 17 | -6 | 27 | 10 | 20 | 30 | 9 | 30 | -2 | -100 | -95 | -67 | -62 |
| Net financials | 4 | 5 | 5 | 5 | 2 | 0 | 0 | 0 | -0 | 1.153 | 3.029 | 840 | -177 |
| Profit before tax | 21 | -1 | 32 | 15 | 22 | 30 | 9 | 30 | -2 | 1.053 | 2.934 | 773 | -238 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 230 | 10 | 4 | -0 |
| Net profit | 21 | -1 | 32 | 15 | 22 | 30 | 9 | 30 | -2 | 822 | 2.924 | 769 | -238 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 170 | 593 | 666 | 670 | 1.153 | 1.155 | 1.157 | 1.153 | 1.153 | 13.752 | 17.574 | 19.293 | 14.583 |
| Equity | 50 | 49 | 81 | 96 | 118 | 148 | 157 | 187 | 185 | 1.007 | 3.931 | 4.700 | 4.462 |
| Long-term debt | 0 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 230 | 0 | 0 | 0 |
| Short-term debt | 119 | 244 | 285 | 274 | 735 | 707 | 700 | 666 | 668 | 12.515 | 13.643 | 14.593 | 10.122 |
| Total debt | 119 | 544 | 585 | 574 | 1.035 | 1.007 | 1.000 | 966 | 968 | 12.745 | 13.643 | 14.593 | 10.122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OI Audit | Audit | 1994 | — | — |
MC Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Otto Idon Lops | Audit | 0 companies |
| Marcus Choleva | Management | 0 companies |