| Revenue | DKK -23K | -8% |
| EBITDA | DKK -23K | +8% |
| Net profit | DKK -151K | +14% |
| Total assets | DKK 18,4M | -5% |
| Equity | DKK 12,3M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | — | — | -30 | -23 | -21 | -15 | -23 | -41 | -18 | -19 | -25 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.480 | 0 | 0 | -30 | -23 | -21 | -15 | -23 | -41 | -18 | -19 | -25 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.480 | 0 | 0 | -30 | -23 | -21 | -15 | -23 | -41 | -18 | -19 | -25 | -23 |
| Net financials | -3.084 | 0 | 0 | -464 | -491 | -496 | -496 | -527 | -454 | -178 | -209 | -151 | -128 |
| Profit before tax | -603 | 0 | 0 | -494 | -514 | -517 | -511 | -550 | -495 | -196 | -228 | -176 | -151 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -603 | 0 | 0 | -494 | -514 | -517 | -511 | -550 | -495 | -196 | -228 | -176 | -151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.926 | 32.379 | 33.878 | 23.423 | 22.918 | 23.373 | 23.040 | 23.162 | 22.549 | 22.478 | 18.044 | 19.242 | 18.362 |
| Equity | 4.281 | 3.823 | 5.370 | 6.485 | 5.572 | 5.579 | 4.739 | 4.014 | 12.948 | 12.683 | 12.291 | 12.365 | 12.278 |
| Long-term debt | -4.043 | 3.868 | 3.508 | 643 | 403 | 163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -23.602 | 24.688 | 25.000 | 16.296 | 16.943 | 17.632 | 18.301 | 19.149 | 9.601 | 9.795 | 5.753 | 6.877 | 6.085 |
| Total debt | -27.645 | 28.556 | 28.508 | 16.939 | 17.346 | 17.795 | 18.301 | 19.149 | 9.601 | 9.795 | 5.753 | 6.877 | 6.085 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HD Audit | Audit | 2000 | — | — |
KM Management | Management | 1999 | — | — |
MJ Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Drachmann | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Mogens Juul Rasmussen | Management | 0 companies |
| Dan Eggert Boserup | Board of Directors | 0 companies |
| Anders Alfred Hovmand | Chairman | 0 companies |
| Stefanie Husted-Andersen | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |