| Revenue | DKK 118K | — |
| EBITDA | DKK 118K | +6% |
| Net profit | DKK 104K | +9% |
| Total assets | DKK 1,7M | +8% |
| Equity | DKK 1,4M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -17 | -39 | -122 | -180 | 278 | — | — | — | — | — | — | — | 118 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -17 | 28 | 110 | 160 | 367 | 181 | 278 | 127 | 472 | 413 | 89 | 111 | 118 |
| Depreciation & amort. | -29 | -29 | -29 | -29 | -45 | 54 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -37 | -47 | -2 | 81 | 115 | 313 | 181 | 278 | 127 | 472 | 413 | 89 | 111 | 118 |
| Net financials | -48 | -220 | -68 | -54 | -51 | -50 | 148 | 234 | 83 | 437 | 387 | 72 | 91 | 102 |
| Profit before tax | -85 | -267 | -70 | 26 | 64 | 263 | 131 | 229 | 80 | 433 | 382 | 68 | 91 | 98 |
| Tax | -0 | -0 | -0 | -0 | -16 | 1 | -32 | -13 | -12 | -9 | -3 | -1 | -4 | -6 |
| Net profit | -85 | -267 | -70 | 26 | 80 | 263 | 163 | 242 | 93 | 442 | 386 | 69 | 96 | 104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 511 | 334 | 245 | 306 | 414 | 824 | 990 | 1.231 | 1.068 | 1.710 | 1.953 | 1.524 | 1.605 | 1.742 |
| Equity | -206 | -472 | -542 | -516 | -436 | -174 | -10 | 231 | 324 | 766 | 1.152 | 1.221 | 1.316 | 1.420 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 717 | 806 | 787 | 823 | 850 | 998 | 1.000 | 1.000 | 744 | 943 | 801 | 303 | 289 | 321 |
| Total debt | 717 | 806 | 787 | 823 | 850 | 998 | 1.000 | 1.000 | 744 | 943 | 801 | 303 | 289 | 321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Audit | Audit | 2003 | — | — |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Madsen | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |