| Revenue | DKK -1K | — |
| EBITDA | DKK -1K | +99% |
| Net profit | DKK -932K | -167% |
| Total assets | DKK 8,2M | -9% |
| Equity | DKK 6,1M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -7 | -8 | -6 | -8 | -7 | -10 | -8 | — | -33 | -3 | -18 | 0 | -1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -5 | -11 | -10 | -0 |
| EBITDA | -7 | -7 | -8 | -6 | -8 | -7 | -10 | -8 | 0 | -39 | -8 | -29 | -195 | -1 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -39 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -7 | -8 | -6 | -8 | -7 | -10 | -8 | 0 | -79 | -8 | -29 | -195 | -1 |
| Net financials | 97 | 562 | 193 | 169 | -14 | 295 | -175 | 305 | 682 | 1.254 | 642 | 2.542 | 1.948 | -1.323 |
| Profit before tax | 90 | 555 | 185 | 163 | -22 | 288 | -186 | 297 | 682 | 1.175 | 634 | 2.513 | 1.753 | -1.324 |
| Tax | -24 | -43 | -47 | -40 | -80 | -46 | -164 | -37 | 57 | 162 | -103 | 334 | 364 | -392 |
| Net profit | 114 | 598 | 232 | 203 | 58 | 334 | -22 | 334 | 625 | 1.013 | 737 | 2.179 | 1.389 | -932 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.291 | 4.020 | 4.161 | 5.800 | 5.423 | 5.832 | 5.684 | 6.205 | 6.972 | 9.061 | 11.158 | 12.418 | 8.969 | 8.166 |
| Equity | 239 | 749 | 890 | 1.003 | 1.042 | 1.376 | 1.297 | 1.586 | 2.156 | 3.009 | 3.673 | 5.830 | 7.130 | 6.102 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.945 | 3.271 | 3.271 | 4.797 | 4.381 | 4.456 | 4.387 | 4.620 | 4.816 | 6.052 | 7.486 | 6.588 | 1.840 | 2.063 |
| Total debt | 2.945 | 3.271 | 3.271 | 4.797 | 4.381 | 4.456 | 4.387 | 4.620 | 4.816 | 6.052 | 7.486 | 6.588 | 1.840 | 2.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 2003 | — | — |
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% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Skaarup Christiansen | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |