| Revenue | DKK -15K | -132% |
| EBITDA | DKK -15K | -132% |
| Net profit | DKK -15K | -141% |
| Total assets | DKK 278K | -41% |
| Equity | DKK 260K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 447 | 493 | 487 | 57 | 78 | 278 | 77 | 14 | 44 | 104 | — | 46 | -15 |
| Staff expenses | -400 | -395 | -416 | -105 | -1 | -2 | -1 | -1 | -0 | -1 | -0 | -0 | -0 |
| EBITDA | 47 | 98 | 71 | -47 | 77 | 276 | 76 | 13 | 44 | 104 | 89 | 46 | -15 |
| Depreciation & amort. | -49 | -68 | -76 | -58 | -66 | -78 | -76 | -71 | -61 | -56 | -53 | -0 | -0 |
| EBIT | -2 | 29 | -5 | -106 | 10 | 198 | 1 | -58 | -17 | 47 | 35 | 46 | -15 |
| Net financials | 9 | 4 | 8 | 0 | 1 | 3 | -0 | -0 | -1 | -2 | -2 | 0 | 0 |
| Profit before tax | 7 | 33 | 3 | -105 | 12 | 201 | 0 | -58 | -19 | 46 | 37 | 46 | -15 |
| Tax | 2 | 8 | 1 | -0 | -0 | 24 | 0 | -13 | -4 | 1 | 2 | 10 | -0 |
| Net profit | 4 | 25 | 2 | -105 | 12 | 177 | 0 | -45 | -15 | 44 | 35 | 36 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 754 | 749 | 795 | 509 | 431 | 557 | 425 | 357 | 361 | 403 | 423 | 475 | 278 |
| Equity | 573 | 558 | 560 | 455 | 365 | 439 | 333 | 180 | 166 | 210 | 245 | 274 | 260 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 181 | 191 | 235 | 55 | 65 | 101 | 74 | 172 | 195 | 193 | 178 | 200 | 19 |
| Total debt | 181 | 191 | 235 | 55 | 65 | 101 | 74 | 172 | 195 | 193 | 178 | 200 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 2000 | — | — |
PE Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Thomsen | Management | 0 companies |
| Preben Elmsted | Management | 0 companies |