| Revenue | DKK -45K | -75% |
| EBITDA | DKK -45K | +75% |
| Net profit | DKK 171K | -100% |
| Total assets | DKK 13,4M | +1% |
| Equity | DKK 13,4M | +1% |
| Employees | — | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -186 | 518 | -7 | -7 | -7 | -7 | -11 | -147 | -720 | -181 | -63 | -52 | -177 | -45 |
| 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 | — | — | — | — | — | — | — | — | — | — | -186 | 518 | -7 | -7 | -7 | -7 | -11 | -147 | -720 | -181 | -63 | -52 | -177 | -45 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -186 | 518 | -7 | -7 | -7 | -7 | -11 | -147 | -720 | -181 | -63 | -52 | -177 | -45 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.757 | 5.717 | 7.136 | 13.694 | 18.242 | 16.182 | 24.904 | 18.360 | 79.509 | 12.772 | 7.771 | 4.879 | 37.306 | 225 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 3.290 | 5.955 | 6.944 | 13.687 | 18.235 | 16.176 | 24.892 | 18.213 | 78.789 | 12.591 | 7.708 | 4.827 | 37.130 | 180 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -73 | 20 | -45 | -32 | -3 | -0 | -5 | -7 | -6 | -40 | -7 | 84 | 97 | 10 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 3.363 | 5.935 | 6.989 | 13.720 | 18.238 | 16.176 | 24.897 | 18.220 | 78.795 | 12.631 | 7.715 | 4.743 | 37.033 | 171 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.818 | 20.252 | 23.548 | 33.967 | 38.936 | 36.736 | 58.849 | 52.182 | 114.655 | 23.295 | 29.444 | 26.443 | 13.321 | 13.406 |
| Equity | — | — | — | — | — | — | — | — | — | — | 10.064 | 13.999 | 18.988 | 28.708 | 36.946 | 35.121 | 51.690 | 46.630 | 107.965 | 13.596 | 21.311 | 18.054 | 13.186 | 13.357 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.499 | 2.637 | 1.739 | 0 | 0 | 0 | 0 | 1.630 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.255 | 3.325 | 2.814 | 5.260 | 1.991 | 1.614 | 7.159 | 5.551 | 6.691 | 9.699 | 8.134 | 8.389 | 135 | 50 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.754 | 5.961 | 4.552 | 5.260 | 1.991 | 1.614 | 7.159 | 5.551 | 6.691 | 9.699 | 8.134 | 8.389 | 135 | 50 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Management | Management | 2001 | — | — |
ON Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COK HOLDING AF 20. JUNI 2001 ApS | Company | 33.3% | 33.3% | 2018 |
OHM HOLDING AF 20. JUNI 2001 ApS | Company | 33.3% | 33.3% | 2018 |
IMCM HOLDING 2018 ApS | Company | 10.0% | 10.0% | 2018 |
PMO HOLDING 2018 ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Nielsen | Management | 0 companies |
| Ole Nielsen | Management | 0 companies |