| Revenue | DKK -89K | -137% |
| EBITDA | DKK -109K | -171% |
| Net profit | DKK -95K | -113% |
| Total assets | DKK 2K | -98% |
| Equity | DKK -13K | -116% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.218 | 1.847 | 1.031 | 1.285 | 1.579 | 1.489 | 405 | 52 | -35 | 240 | -89 |
| Staff expenses | -0 | -333 | -82 | -100 | -145 | -253 | -227 | -196 | -25 | -86 | -20 |
| EBITDA | 294 | 9 | -220 | 123 | 91 | 108 | 178 | -144 | -92 | 154 | -109 |
| Depreciation & amort. | -11 | -32 | -32 | -32 | -32 | -24 | -30 | -30 | -20 | -0 | -0 |
| EBIT | 283 | -23 | -252 | 92 | 59 | 84 | 148 | -174 | -112 | 154 | -109 |
| Net financials | -40 | -88 | -43 | -32 | -35 | -16 | -44 | -37 | -46 | 587 | 14 |
| Profit before tax | 243 | -111 | -295 | 59 | 24 | 68 | 104 | -211 | -158 | 742 | -95 |
| Tax | 61 | -26 | -65 | 24 | 6 | 15 | 23 | 87 | -0 | -0 | -0 |
| Net profit | 182 | -85 | -230 | 35 | 18 | 53 | 80 | -298 | -158 | 742 | -95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.206 | 1.057 | 922 | 825 | 631 | 748 | 774 | 423 | 79 | 114 | 2 |
| Equity | -74 | -159 | -390 | -355 | -337 | -284 | -204 | -502 | -660 | 82 | -13 |
| Long-term debt | 400 | 400 | 1.164 | 838 | 400 | 350 | 350 | 350 | 350 | 0 | 0 |
| Short-term debt | 881 | 816 | 148 | 341 | 568 | 681 | 627 | 574 | 389 | 33 | 15 |
| Total debt | 1.281 | 1.216 | 1.312 | 1.179 | 968 | 1.031 | 977 | 924 | 739 | 33 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Cramer-Kam | Unofficial title | 0 companies |