| Revenue | DKK -14K | -26% |
| EBITDA | DKK -14K | +26% |
| Net profit | DKK -16K | +25% |
| Total assets | DKK 78K | -17% |
| Equity | DKK -308K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 475 | 601 | 502 | 102 | 248 | 220 | -23 | -19 | -21 | -19 | -14 |
| Staff expenses | -365 | -377 | -238 | -705 | -304 | -220 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 111 | 224 | 468 | -603 | -56 | 0 | -23 | -19 | -21 | -19 | -14 |
| Depreciation & amort. | -69 | -69 | 102 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 42 | 155 | 366 | -603 | -56 | 0 | -23 | -19 | -21 | -19 | -14 |
| Net financials | -3 | 0 | 13 | 20 | 3 | -0 | -0 | -2 | -0 | -2 | -2 |
| Profit before tax | 39 | 155 | 379 | -583 | -53 | 0 | -24 | -21 | -21 | -21 | -16 |
| Tax | 10 | 40 | 92 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 29 | 115 | 287 | -563 | -53 | 0 | -24 | -21 | -21 | -21 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 630 | 558 | 942 | 313 | 228 | 383 | 160 | 134 | 113 | 94 | 78 |
| Equity | 8 | 123 | 410 | -153 | -207 | -207 | -230 | -251 | -272 | -293 | -308 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 622 | 435 | 512 | 466 | 435 | 590 | 390 | 385 | 385 | 387 | 387 |
| Total debt | 622 | 435 | 512 | 466 | 435 | 590 | 390 | 385 | 385 | 387 | 387 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Unofficial title | Unofficial title | 2023 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KM Management | Management | 2001 | — | — |
AS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Piya Mukherjee | Unofficial title | 0 companies |
| Marianne Sirvent Palacio Valdes | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Armando Sirvent Palacio-Valdes | Management | 0 companies |
| Rafael Vivanco Sáenz | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |