| Revenue | DKK 73K | — |
| EBITDA | DKK 73K | -28% |
| Net profit | DKK 40K | -12% |
| Total assets | DKK 948K | -5% |
| Equity | DKK 436K | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 | 10 | 15 | 229 | 1.392 | 1.051 | 283 | 302 | 319 | — | — | — | 73 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18 | 7 | 8 | 169 | 81 | 74 | 81 | 62 | 107 | 121 | 90 | 100 | 73 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 18 | 7 | 8 | 169 | 81 | 74 | 81 | 62 | 107 | 121 | 90 | 100 | 73 |
| Net financials | -0 | 0 | 0 | 0 | -76 | -62 | -61 | -57 | -54 | -76 | -50 | -55 | -33 |
| Profit before tax | 18 | 7 | 8 | 169 | 5 | 12 | 19 | 5 | 53 | 45 | 40 | 45 | 40 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 18 | 7 | 8 | 169 | 5 | 12 | 19 | 5 | 53 | 45 | 40 | 45 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 | 12 | 133 | 271 | 1.124 | 1.312 | 1.221 | 1.153 | 1.028 | 1.033 | 985 | 993 | 948 |
| Equity | -35 | -28 | -20 | 150 | 155 | 188 | 207 | 212 | 265 | 311 | 351 | 396 | 436 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 45 | 39 | 153 | 122 | 969 | 1.124 | 1.014 | 940 | 763 | 722 | 634 | 596 | 512 |
| Total debt | 45 | 39 | 153 | 122 | 969 | 1.124 | 1.014 | 940 | 763 | 722 | 634 | 596 | 512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA | Audit | 2003 | — | — |
SC Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Clement Invest ApS | Company | 100.0% | 90.0% | 2018 |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| K.V.E.I. AF 1/10 2003 A/S | Audit | 0 companies |
| Steen Clement Madsen | Management | 0 companies |
| Jonna Helene Madsen | Board of Directors | 0 companies |
| Henning Peter Bjørnskov Klausen | Board of Directors | 0 companies |