| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK 0 | — |
| Total assets | DKK 6,3M | +0% |
| Equity | DKK -91K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 362 | 379 | 446 | 393 | 465 | 774 | 639 | 593 | 657 | -11 | — | — | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -133 | -271 | -40 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 265 | 270 | 357 | 301 | 392 | 562 | 251 | 414 | 657 | -11 | 0 | 0 | 0 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 265 | 270 | 357 | 301 | 392 | 562 | 251 | 414 | 657 | -11 | 0 | 0 | 0 |
| Net financials | -316 | -395 | -221 | -389 | -596 | -469 | -486 | -604 | -538 | -0 | -0 | 0 | 0 |
| Profit before tax | -51 | -126 | 135 | -88 | -204 | 93 | -234 | -190 | 119 | -11 | -0 | 0 | 0 |
| Tax | -13 | -31 | 34 | -45 | -25 | 97 | -51 | -42 | 26 | -2 | -0 | -0 | -0 |
| Net profit | -38 | -94 | 101 | -42 | -179 | -4 | -183 | -148 | 93 | -9 | -0 | 0 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.918 | 7.960 | 8.149 | 8.165 | 8.481 | 8.460 | 8.598 | 8.228 | 7.434 | 7.052 | 6.651 | 6.319 | 6.319 |
| Equity | 605 | -983 | -680 | -742 | -901 | -905 | -1.088 | -1.236 | -82 | -91 | -91 | -91 | -91 |
| Long-term debt | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.313 | 8.942 | 8.829 | 8.830 | 9.382 | 9.365 | 9.686 | 9.464 | 7.517 | 7.143 | 6.742 | 6.410 | 6.410 |
| Total debt | 7.313 | 8.942 | 8.829 | 8.908 | 9.382 | 9.365 | 9.686 | 9.464 | 7.517 | 7.143 | 6.742 | 6.410 | 6.410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2001 | — | — |
KM Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 66.7% | 66.7% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Gravgaard | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |