| Revenue | DKK -30K | -100% |
| EBITDA | DKK -30K | -101% |
| Net profit | DKK 24K | -99% |
| Total assets | DKK 7,8M | +2% |
| Equity | DKK 5,9M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 343 | 312 | 306 | 109 | 98 | 315 | 398 | 400 | 322 | 359 | 6.097 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 409 | 343 | 312 | 306 | 109 | 98 | 117 | 271 | 286 | 233 | 251 | 4.424 | -30 |
| Depreciation & amort. | -159 | -155 | -168 | -169 | -178 | -187 | -194 | -197 | -202 | -50 | -35 | -0 | -0 |
| EBIT | 250 | 187 | 145 | 137 | -69 | -89 | -77 | 74 | 84 | 183 | 215 | 4.424 | -30 |
| Net financials | -741 | -163 | -526 | -80 | -62 | 56 | 147 | 154 | 51 | 302 | 626 | -785 | 55 |
| Profit before tax | -54 | 25 | -382 | 56 | -130 | -33 | 70 | 227 | 134 | 486 | 841 | 3.639 | 24 |
| Tax | 24 | -1.563 | 5 | 16 | -33 | -43 | 1 | 39 | 30 | 30 | 191 | -807 | -0 |
| Net profit | -78 | 1.587 | -386 | 41 | -98 | 10 | 69 | 189 | 104 | 456 | 650 | 4.446 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.813 | 33.386 | 30.140 | 30.156 | 29.982 | 30.032 | 29.749 | 29.697 | 29.636 | 29.725 | 30.375 | 7.626 | 7.752 |
| Equity | 9.034 | 5.535 | 5.149 | 5.143 | 5.045 | 5.055 | 5.038 | 5.597 | 5.701 | 6.157 | 7.037 | 5.844 | 5.868 |
| Long-term debt | -23.062 | 23.095 | 23.149 | 23.214 | 23.143 | 22.877 | 22.553 | 22.108 | 21.963 | 21.516 | 20.685 | 0 | 0 |
| Short-term debt | -3.277 | 3.006 | 87 | 29 | 55 | 405 | 376 | 542 | 492 | 541 | 1.316 | 1.782 | 1.884 |
| Total debt | -26.340 | 26.101 | 23.236 | 23.243 | 23.199 | 23.282 | 22.930 | 22.650 | 22.455 | 22.058 | 22.001 | 1.782 | 1.884 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Audit | Audit | 1999 | — | — |
KK Management | Management | 1999 | — | — |
IM | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Mie Nielsen | Audit | 0 companies |
| Kai Kragkær Larsen | Management | 0 companies |
| Inge Marie Møller Ernst | Audit | 0 companies |