| Revenue | DKK 0 | — |
| EBITDA | DKK -9K | -10% |
| Net profit | DKK 164K | +879% |
| Total assets | DKK 1,6M | +11% |
| Equity | DKK 1,6M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -8 | -8 | -3 | -7 | -6 | -7 | -7 | -9 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -8 | -8 | -3 | -7 | -6 | -7 | -7 | -9 | -8 | -7 | -7 | -8 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -8 | -8 | -3 | -7 | -6 | -7 | -7 | -9 | -8 | -7 | -7 | -8 | -9 |
| Net financials | -230 | 107 | -152 | -199 | 178 | 522 | -121 | 247 | 266 | 6 | 42 | 23 | 25 | 173 |
| Profit before tax | -238 | 99 | -160 | -202 | 171 | 516 | -129 | 239 | 257 | -2 | 35 | 15 | 17 | 164 |
| Tax | 0 | 1 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | 0 | -1 | 0 | -0 | -0 |
| Net profit | -238 | 99 | -160 | -202 | 171 | 516 | -129 | 242 | 257 | -2 | 36 | 15 | 17 | 164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 602 | 701 | 548 | 336 | 507 | 1.023 | 895 | 1.136 | 1.393 | 1.391 | 1.427 | 1.443 | 1.467 | 1.624 |
| Equity | 594 | 693 | 532 | 330 | 501 | 1.017 | 889 | 1.130 | 1.387 | 1.385 | 1.421 | 1.437 | 1.454 | 1.618 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 8 | 16 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 13 | 7 |
| Total debt | 8 | 8 | 16 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 13 | 7 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2001 | — | — |
JZ Management | Management | 2023 | — | — |
| 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 |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Julie Zacho | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |