| Revenue | DKK -581K | +30% |
| EBITDA | DKK -581K | -31% |
| Net profit | DKK 21,2M | -47% |
| Total assets | DKK 534,7M | +2% |
| Equity | DKK 531,7M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -44 | -40 | -41 | -49 | -66 | -119 | -868 | -432 | — | -661 | -676 | -448 | -581 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -44 | -40 | -41 | -49 | -66 | -119 | -868 | -907 | 24.242 | -661 | -676 | -443 | -581 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -44 | -40 | -41 | -49 | -66 | -119 | -868 | -907 | 24.242 | -661 | -676 | -443 | -581 |
| Net financials | 886 | 17.088 | 45.926 | 59.997 | 28.740 | 18.525 | 37.891 | 79.564 | 66.084 | 78.415 | 973 | 51.967 | 25.668 |
| Profit before tax | 762 | 16.932 | 45.877 | 59.948 | 28.675 | 18.412 | 37.023 | 78.657 | 65.840 | 77.754 | 297 | 51.524 | 25.087 |
| Tax | 192 | 232 | 217 | 330 | -4 | 337 | -0 | 2.538 | 9.188 | 8.841 | -3.227 | 11.660 | 3.907 |
| Net profit | 570 | 16.700 | 45.660 | 59.617 | 28.679 | 18.075 | 37.023 | 76.119 | 56.652 | 68.913 | 3.524 | 39.863 | 21.180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.842 | 65.750 | 101.938 | 144.843 | 172.238 | 222.395 | 252.984 | 327.486 | 390.039 | 496.384 | 481.225 | 525.143 | 534.708 |
| Equity | 39.614 | 56.264 | 101.874 | 143.294 | 171.922 | 189.947 | 226.917 | 302.982 | 359.321 | 493.531 | 480.675 | 520.538 | 531.717 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.228 | 9.486 | 64 | 1.550 | 315 | 32.448 | 26.067 | 24.504 | 30.717 | 2.854 | 551 | 4.606 | 2.991 |
| Total debt | 9.228 | 9.486 | 64 | 1.550 | 315 | 32.448 | 26.067 | 24.504 | 30.717 | 2.854 | 551 | 4.606 | 2.991 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2000 | — | — | |
KM Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Laila Yvonne Boesen Rasmussen | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |