| Revenue | DKK -11K | -44% |
| EBITDA | DKK -11K | +44% |
| Net profit | DKK -10K | +65% |
| Total assets | DKK 408K | -11% |
| Equity | DKK 211K | -38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -148 | -119 | -130 | -123 | -85 | -83 | -179 | 1.654 | -15 | 41 | -20 | -11 |
| Staff expenses | -461 | -546 | -682 | -703 | -711 | -711 | -702 | -588 | -1 | -0 | -0 | -0 |
| EBITDA | -609 | -665 | -812 | -826 | -796 | -793 | -881 | 1.066 | -16 | 37 | -20 | -11 |
| Depreciation & amort. | -124 | -101 | -86 | -86 | -86 | -71 | -75 | -57 | -57 | -59 | -0 | -0 |
| EBIT | -733 | -765 | -898 | -912 | -882 | -865 | -956 | 1.009 | -73 | -22 | -20 | -11 |
| Net financials | 785 | 833 | 881 | 895 | 975 | 837 | 826 | -0 | -20 | -18 | -9 | 1 |
| Profit before tax | 52 | 68 | 2 | 7 | 93 | -16 | -73 | 1.008 | -53 | -23 | -28 | -10 |
| Tax | 13 | 14 | 10 | 12 | 20 | 6 | 29 | 222 | 21 | 9 | -0 | -0 |
| Net profit | 39 | 54 | -7 | -5 | 72 | -22 | -102 | 787 | -73 | -31 | -28 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.348 | 1.322 | 1.220 | 1.078 | 1.089 | 959 | 829 | 1.478 | 897 | 532 | 457 | 408 |
| Equity | 586 | 544 | 438 | 333 | 305 | 179 | 23 | 810 | 626 | 482 | 339 | 211 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 635 | 638 | 651 | 631 | 677 | 689 | 742 | 577 | 208 | 50 | 118 | 196 |
| Total debt | 635 | 638 | 651 | 631 | 677 | 689 | 742 | 577 | 208 | 50 | 118 | 196 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kai Marius Møller | Audit | 0 companies |