| Revenue | DKK 84K | +581% |
| EBITDA | DKK 84K | +19% |
| Net profit | DKK -35K | -138% |
| Total assets | DKK 1,7M | -3% |
| Equity | DKK -238K | -17% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 50 | 30 | -8 | 12 | 84 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 27 | 30 | 17 | 70 | 84 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 |
| EBIT | 27 | 30 | 17 | 70 | 80 |
| Net financials | -484 | -0 | 25 | 58 | -101 |
| Profit before tax | -456 | 30 | 17 | 70 | -22 |
| Tax | -0 | 7 | -7 | -23 | 13 |
| Net profit | -456 | 24 | 24 | 93 | -35 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 412 | 443 | 460 | 1.744 | 1.700 |
| Equity | -344 | -321 | -297 | -203 | -238 |
| Long-term debt | 0 | 0 | 0 | 516 | 493 |
| Short-term debt | 756 | 763 | 756 | 1.432 | 1.432 |
| Total debt | 756 | 763 | 756 | 1.948 | 1.925 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
GL Audit | Audit | 2002 – 2007 |
KM Management | Management | 1999 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1999 – 2000 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| G L B A/S | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |