| Revenue | DKK 42K | -95% |
| EBITDA | DKK 42K | -89% |
| Net profit | DKK 34K | -88% |
| Total assets | DKK 108K | -78% |
| Equity | DKK 81K | -75% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 247 | 371 | 277 | 376 | 359 | 370 | 461 | 389 | 325 | 422 | 415 | 447 | 774 | 42 |
| Staff expenses | -134 | -231 | -227 | -325 | -305 | -257 | -352 | -335 | -333 | -328 | -286 | -323 | -400 | -0 |
| EBITDA | 114 | 140 | 50 | 51 | 54 | 113 | 109 | 53 | -8 | 94 | 129 | 123 | 374 | 42 |
| Depreciation & amort. | -78 | -79 | -47 | -39 | -43 | -50 | -65 | -8 | -4 | -32 | -36 | -35 | -3 | -0 |
| EBIT | 35 | 61 | 3 | 12 | 10 | 63 | 44 | 46 | -12 | 63 | 92 | 88 | 371 | 42 |
| Net financials | -14 | -33 | -3 | -8 | -0 | -11 | -10 | -11 | -17 | -21 | -19 | -20 | -6 | 2 |
| Profit before tax | 22 | 27 | 0 | 4 | 10 | 53 | 35 | 35 | -29 | 41 | 74 | 68 | 364 | 43 |
| Tax | 6 | 2 | 0 | 1 | 2 | 12 | 8 | 7 | -6 | 9 | 16 | 15 | 80 | 10 |
| Net profit | 16 | 25 | 0 | 3 | 8 | 41 | 27 | 28 | -23 | 32 | 57 | 53 | 284 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.000 | 919 | 833 | 756 | 769 | 647 | 578 | 609 | 508 | 711 | 818 | 626 | 494 | 108 |
| Equity | 466 | 492 | 492 | 495 | 503 | 294 | 161 | 158 | 20 | 53 | 110 | 103 | 327 | 81 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 501 | 392 | 305 | 225 | 230 | 326 | 400 | 430 | 466 | 637 | 692 | 515 | 166 | 27 |
| Total debt | 501 | 392 | 305 | 225 | 230 | 326 | 400 | 430 | 466 | 637 | 692 | 515 | 166 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2002 | |
MAMISO Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 10.0% | 10.0% | 2002 | |
| Individual | 25.0% | 25.0% | 2002 | |
| Individual | 10.0% | 10.0% | 2002 | |
| Individual | 10.0% | 10.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Halberg | Audit | 0 companies |