| Revenue | DKK -105K | — |
| EBITDA | DKK -253K | -71% |
| Net profit | DKK 110K | +5804% |
| Total assets | DKK 6,8M | +1% |
| Equity | DKK 6,5M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -105 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -148 |
| EBITDA | -1.072 | -182 | 329 | 270 | -529 | -1.432 | -1.745 | -316 | -372 | -201 | -1.148 | -147 | -253 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.072 | -182 | 329 | 270 | -529 | -1.432 | -1.745 | -316 | -372 | -201 | -1.148 | -147 | -253 |
| Net financials | -724 | 131 | 574 | 462 | -306 | -1.187 | -1.713 | -25 | -210 | 109 | -1.307 | 27 | 371 |
| Profit before tax | -736 | 109 | 554 | 441 | -324 | -1.215 | -1.729 | -54 | -271 | 24 | -1.326 | -2 | 118 |
| Tax | 81 | 67 | 50 | 35 | 41 | 42 | -0 | 51 | -18 | 3 | -0 | -0 | 9 |
| Net profit | -817 | 42 | 504 | 406 | -365 | -1.256 | -1.729 | -105 | -253 | 21 | -1.326 | -2 | 110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.152 | 14.461 | 14.210 | 14.490 | 13.857 | 12.631 | 11.031 | 9.704 | 8.715 | 8.522 | 7.213 | 6.693 | 6.754 |
| Equity | 14.795 | 14.337 | 14.141 | 14.047 | 13.682 | 12.374 | 10.300 | 9.640 | 8.637 | 8.508 | 6.832 | 6.580 | 6.529 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 357 | 124 | 69 | 442 | 175 | 257 | 731 | 63 | 78 | 14 | 381 | 113 | 217 |
| Total debt | 357 | 124 | 69 | 442 | 175 | 257 | 731 | 63 | 78 | 14 | 381 | 113 | 217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2003 | — | — |
DB Unofficial title | Unofficial title | 2025 | — | — |
KM Management | Management | 2000 | — | — |
VB Management | Management | 2003 | — | — |
| 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 |
|---|---|---|
| Niels Melbye Frederiksen | Management | 0 companies |
| Dan Bylov Petersen | Unofficial title | 0 companies |
| Kim Madsen | Management | 0 companies |
| Verner Bylov Petersen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |