| Revenue | DKK 265K | +170% |
| EBITDA | DKK 265K | +170% |
| Net profit | DKK 199K | +158% |
| Total assets | DKK 755K | +28% |
| Equity | DKK 517K | +63% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | -52 | 125 | 114 | 101 | 152 | 64 | 43 | 16 | 64 | 202 | 98 | 265 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 38 | -52 | 125 | 114 | 101 | 152 | 64 | 43 | 16 | 64 | 202 | 98 | 265 |
| Depreciation & amort. | -56 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -8 | -8 | -8 | -0 | -0 |
| EBIT | -18 | -52 | 125 | 114 | 101 | 152 | 64 | 35 | 8 | 56 | 194 | 98 | 265 |
| Net financials | -26 | -24 | -16 | -5 | -6 | -4 | -4 | -6 | -3 | -8 | 9 | 3 | -8 |
| Profit before tax | -44 | -77 | 109 | 109 | 95 | 148 | 59 | 29 | 6 | 48 | 203 | 101 | 258 |
| Tax | -0 | -0 | -0 | -0 | -0 | 16 | 13 | 8 | 8 | 11 | 45 | 24 | 59 |
| Net profit | -44 | -77 | 109 | 109 | 95 | 132 | 47 | 21 | -2 | 37 | 157 | 77 | 199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 317 | 133 | 277 | 211 | 179 | 186 | 308 | 254 | 111 | 296 | 615 | 589 | 755 |
| Equity | -389 | -465 | -357 | -248 | -152 | -20 | 27 | 48 | 46 | 83 | 241 | 318 | 517 |
| Long-term debt | 261 | 127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 444 | 471 | 633 | 459 | 332 | 206 | 282 | 206 | 62 | 211 | 374 | 271 | 238 |
| Total debt | 705 | 598 | 633 | 459 | 332 | 206 | 282 | 206 | 62 | 211 | 374 | 271 | 238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2001 | — | — |
KM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Eide | Management | 0 companies |
| Kim Madsen | Management | 0 companies |