| Revenue | — | — |
| EBITDA | DKK -431K | +46% |
| Net profit | DKK -543K | +43% |
| Total assets | DKK 178K | -94% |
| Equity | DKK -415K | -425% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -15 | -12 | -10 | -12 | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -15 | -12 | -10 | -12 | -10 | 302 | -152 | 2.691 | 699 | 735 | -799 | -431 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -15 | -12 | -10 | -12 | -10 | 302 | -152 | 2.691 | 699 | 735 | -799 | -431 |
| Net financials | 541 | -160 | -161 | -146 | -127 | -195 | 182 | -348 | 2.446 | 548 | 695 | -934 | -536 |
| Profit before tax | 531 | -175 | -173 | -155 | -138 | -205 | 178 | -351 | 2.443 | 544 | 691 | -954 | -543 |
| Tax | -42 | -44 | -44 | -35 | -26 | -46 | -106 | -25 | 77 | -60 | -88 | -0 | -0 |
| Net profit | 573 | -131 | -129 | -120 | -112 | -159 | 284 | -326 | 2.365 | 604 | 779 | -954 | -543 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.623 | 3.545 | 3.499 | 3.518 | 3.540 | 3.583 | 4.110 | 3.943 | 4.072 | 3.789 | 4.967 | 3.131 | 178 |
| Equity | 758 | 627 | 498 | 377 | 164 | 5 | 479 | 153 | 44 | 535 | 1.199 | 128 | -415 |
| Long-term debt | 1.604 | 1.680 | 1.564 | 1.626 | 1.321 | 1.196 | 1.127 | 1.010 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.261 | 1.238 | 1.437 | 1.515 | 2.055 | 2.382 | 2.504 | 2.780 | 4.028 | 3.254 | 3.768 | 3.004 | 593 |
| Total debt | 2.865 | 2.918 | 3.001 | 3.141 | 3.376 | 3.578 | 3.631 | 3.790 | 4.028 | 3.254 | 3.768 | 3.004 | 593 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Unofficial title | Unofficial title | 2026 | — | — |
PA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Kjær Raunholt | Unofficial title | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |