| Revenue | DKK -297K | +115% |
| EBITDA | DKK -734K | -67% |
| Net profit | DKK 2,4M | +184% |
| Total assets | DKK 65,5M | +4% |
| Equity | DKK 65,4M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -22 | -30 | — | -70 | -45 | -48 | — | — | — | — | -138 | -297 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -123 | -123 | -303 | -438 |
| EBITDA | -16 | -22 | -30 | -85 | -70 | -45 | -48 | 250 | 1.441 | 30.481 | -3.635 | -441 | -734 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -25 | 8 | -0 | -0 |
| EBIT | -16 | -22 | -30 | -85 | -70 | -45 | -48 | 250 | 1.433 | 30.456 | -3.643 | -441 | -734 |
| Net financials | 4.412 | 5.866 | 3.252 | 7.301 | 3.978 | 3.405 | 558 | 1.836 | 3.201 | 32.134 | -4.957 | -2.427 | 3.186 |
| Profit before tax | 4.396 | 5.843 | 3.222 | 7.216 | 3.908 | 3.360 | 510 | 1.796 | 3.081 | 31.744 | -5.305 | -2.868 | 2.452 |
| Tax | 9 | 21 | 121 | 265 | 61 | 10 | -0 | -0 | 305 | 202 | -0 | 3 | 31 |
| Net profit | 4.386 | 5.823 | 3.101 | 6.951 | 3.847 | 3.350 | 510 | 1.796 | 2.776 | 31.542 | -5.305 | -2.871 | 2.421 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.801 | 20.178 | 23.303 | 30.176 | 33.520 | 36.700 | 37.078 | 38.374 | 41.387 | 85.155 | 66.619 | 63.226 | 65.468 |
| Equity | 14.542 | 20.107 | 22.982 | 29.834 | 33.395 | 36.641 | 37.045 | 38.342 | 40.817 | 72.246 | 66.442 | 63.070 | 65.369 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 259 | 71 | 174 | 342 | 125 | 59 | 33 | 32 | 569 | 12.908 | 177 | 155 | 99 |
| Total debt | 259 | 71 | 174 | 342 | 125 | 59 | 33 | 32 | 569 | 12.908 | 177 | 155 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — | |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| HAUGBYRD & ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |