| Revenue | DKK -92K | -196% |
| EBITDA | DKK -92K | -196% |
| Net profit | DKK -68K | -18% |
| Total assets | DKK 1,4M | -19% |
| Equity | DKK 1,4M | -5% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 653 | 23 | -20 | -89 | -121 | -212 | -409 | 21 | 156 | 115 | -276 | 96 | -92 |
| Staff expenses | -0 | -0 | -0 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 653 | 23 | -32 | -89 | -121 | -212 | -409 | 21 | 176 | 147 | 1.124 | 96 | -92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -4 | -14 | -14 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | 653 | 23 | -32 | -89 | -125 | -227 | -423 | 21 | 176 | 147 | 1.124 | 96 | -92 |
| Net financials | 58 | 61 | -878 | -607 | 92 | -12 | -51 | -120 | -111 | -116 | -112 | -111 | -102 | 5 |
| Profit before tax | 51 | 715 | -855 | -640 | 3 | -84 | -192 | -543 | -90 | 61 | 36 | 1.013 | -6 | -87 |
| Tax | 13 | 179 | 23 | 2 | -22 | 27 | 43 | -157 | -20 | 13 | 8 | 208 | 52 | -19 |
| Net profit | 38 | 536 | -879 | -641 | 25 | -111 | -235 | -386 | -71 | 47 | 28 | 805 | -58 | -68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 999 | 1.707 | 839 | 268 | 239 | 148 | 10.351 | 12.365 | 12.306 | 12.211 | 12.310 | 13.600 | 1.744 | 1.404 |
| Equity | 970 | 1.506 | 627 | -14 | 11 | -100 | 1.065 | 679 | 608 | 656 | 684 | 1.489 | 1.432 | 1.364 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.786 | 5.786 | 5.795 | 5.787 | 0 | 0 | 0 |
| Short-term debt | 29 | 201 | 212 | 212 | 228 | 248 | 9.286 | 5.900 | 5.912 | 5.756 | 5.828 | 11.891 | 312 | 41 |
| Total debt | 29 | 201 | 212 | 212 | 228 | 248 | 9.286 | 11.686 | 11.698 | 11.551 | 11.615 | 11.891 | 312 | 41 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Management | Management | 2020 | — | — |
PB | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
Jade Gate Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Dorte Marianne Harup-Hansen | Management | 0 companies |
| Poul Bernhardt Larsen | Audit | 0 companies |
| Gert Frost | Chairman | 0 companies |
| Karsten Hagel | Board of Directors | 0 companies |
| Christian Loumann Lemaré | Board of Directors | 0 companies |
| Carlo Wang Fung Chow | Board of Directors | 0 companies |