| Revenue | DKK 420K | +6% |
| EBITDA | DKK 262K | +6% |
| Net profit | DKK 40K | +112% |
| Total assets | DKK 1,1M | -11% |
| Equity | DKK -4,2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -8 | -5 | -7 | -653 | -665 | -691 | -856 | -413 | 322 | 381 | 397 | 420 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -514 | -533 | -232 | -232 | -149 | -146 | -149 | -158 |
| EBITDA | -10 | -8 | -5 | -7 | -653 | -1.179 | -1.224 | -1.087 | -645 | 173 | 235 | 247 | 262 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -77 | -77 | -81 | -5 | -5 | -5 | -5 | -0 |
| EBIT | -10 | -8 | -5 | -7 | -653 | -1.256 | -1.301 | -1.169 | -650 | 168 | 230 | 242 | 262 |
| Net financials | 4 | -143 | 0 | 0 | 25 | -50 | -77 | -124 | -158 | -210 | -225 | -216 | -208 |
| Profit before tax | -6 | -151 | -5 | -7 | -628 | -1.306 | -1.378 | -1.292 | -808 | -42 | 5 | 26 | 54 |
| Tax | 0 | -0 | -0 | -0 | -0 | -446 | -286 | -281 | -178 | -8 | 3 | 8 | 14 |
| Net profit | -6 | -151 | -5 | -7 | -628 | -860 | -1.092 | -1.012 | -630 | -34 | 2 | 19 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 145 | 0 | 0 | 1.231 | 1.111 | 1.684 | 1.623 | 1.262 | 1.293 | 1.257 | 1.304 | 1.236 | 1.096 |
| Equity | 121 | -30 | -35 | -42 | -670 | -1.531 | -2.623 | -3.635 | -4.265 | -4.299 | -4.297 | -4.278 | -4.238 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25 | 30 | 35 | 1.274 | 1.782 | 3.215 | 4.246 | 4.896 | 5.558 | 5.556 | 5.602 | 5.514 | 5.334 |
| Total debt | 25 | 30 | 35 | 1.274 | 1.782 | 3.215 | 4.246 | 4.896 | 5.558 | 5.556 | 5.602 | 5.514 | 5.334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2024 | — | — |
JA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MonaLisa Holding Aps | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Moos Lund | Management | 0 companies |
| Jesper Anker Fremming | Management | 0 companies |