| Revenue | DKK 7K | -135% |
| EBITDA | DKK 3K | +108% |
| Net profit | DKK -3K | +94% |
| Total assets | DKK 253K | -30% |
| Equity | DKK 243K | -18% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 305 | 231 | 124 | 161 | 182 | 127 | 161 | 99 | -21 | 7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | 80 | 29 | 23 | 95 | 120 | 72 | 101 | 54 | -42 | 3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 80 | 29 | 23 | 95 | 120 | 72 | 101 | 54 | -42 | 3 |
| Net financials | 0 | -20 | -18 | -17 | -25 | -25 | -3 | -3 | -2 | -3 | -6 |
| Profit before tax | — | 60 | 11 | 6 | 70 | 95 | 69 | 98 | 51 | -45 | -3 |
| Tax | -0 | 13 | 3 | 2 | 16 | 21 | 15 | 22 | 11 | 2 | 0 |
| Net profit | — | 47 | 7 | 4 | 55 | 74 | 54 | 76 | 40 | -46 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.351 | 1.089 | 979 | 880 | 523 | 510 | 592 | 527 | 361 | 253 |
| Equity | — | 344 | 301 | 255 | 260 | 284 | 238 | 314 | 354 | 297 | 243 |
| Long-term debt | 0 | 15 | 3 | 2 | 16 | 0 | 15 | 22 | 11 | 0 | 0 |
| Short-term debt | 0 | 992 | 785 | 722 | 605 | 239 | 258 | 257 | 162 | 63 | 10 |
| Total debt | 0 | 1.008 | 788 | 724 | 620 | 239 | 273 | 278 | 173 | 63 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Audit | Audit | 2000 | — | — |
KM Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Per Karleby | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |