| Revenue | DKK -7K | +27% |
| EBITDA | DKK -7K | -27% |
| Net profit | DKK 14K | +130% |
| Total assets | DKK 30,2M | +1% |
| Equity | DKK 3,9M | -3% |
| Employees | — | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -56 | -67 | -99 | -10 | -4 | -4 | -4 | -5 | -8 | -7 | -5 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -56 | -67 | -99 | -10 | -4 | -4 | -4 | -5 | -8 | -7 | -5 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -407 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -62 | -474 | -101 | -10 | -4 | -4 | -4 | -5 | -8 | -7 | -5 | -7 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.645 | 5.110 | 1.046 | -2.277 | -972 | -3.697 | 1.628 | 226 | 515 | 212 | -99 | -38 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | -6.707 | 4.636 | 945 | -2.287 | -975 | -3.701 | 1.624 | 221 | 507 | 205 | -104 | -45 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -25 | 22 | -22 | -161 | -167 | -167 | -173 | -49 | -56 | -57 | -57 | -58 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | -6.682 | 4.614 | 967 | -2.126 | -809 | -3.534 | 1.797 | 270 | 563 | 261 | -47 | 14 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.642 | 28.385 | 30.510 | 28.311 | 27.752 | 25.226 | 28.005 | 33.140 | 29.114 | 29.666 | 29.884 | 30.158 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 12.893 | 15.970 | 16.979 | 9.310 | 8.904 | 5.766 | 7.563 | 7.734 | 4.297 | 4.445 | 4.030 | 3.922 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.549 | 12.415 | 13.531 | 19.000 | 18.848 | 19.460 | 20.442 | 25.406 | 24.817 | 25.220 | 25.854 | 26.235 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.749 | 12.415 | 13.531 | 19.000 | 18.848 | 19.460 | 20.442 | 25.406 | 24.817 | 25.220 | 25.854 | 26.235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
MW Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Merethe Skyum | Chief Executive Officer | 0 companies |
| Mogens Willy Olsen | Audit | 0 companies |