| Revenue | DKK -6K | -9% |
| EBITDA | DKK -20K | +31% |
| Net profit | DKK -8K | +35% |
| Total assets | DKK 180K | -4% |
| Equity | DKK 157K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -4 | -4 | -3 | -4 | -4 | -6 | -5 | -6 | -4 | -4 | -4 | -7 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -4 | -4 | -3 | -4 | -4 | -0 | -1 | -2 | 10 | 1 | 0 | -29 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -4 | -4 | -3 | -4 | -4 | -0 | -1 | -2 | 10 | 1 | 0 | -29 | -20 |
| Net financials | -83 | 13 | -18 | -109 | -153 | -108 | -50 | 14 | -10 | 109 | 11 | -1 | 17 | 12 |
| Profit before tax | -87 | 9 | -22 | -113 | -157 | -112 | -50 | 12 | -12 | 119 | 12 | -1 | -13 | -8 |
| Tax | -0 | -0 | 0 | -0 | -0 | 2 | -0 | -0 | -0 | 11 | 1 | -0 | -0 | -0 |
| Net profit | -87 | 9 | -22 | -113 | -157 | -114 | -50 | 12 | -12 | 108 | 11 | -1 | -13 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 579 | 781 | 639 | 410 | 247 | 134 | 83 | 95 | 83 | 202 | 203 | 201 | 189 | 180 |
| Equity | — | 710 | 591 | 380 | 223 | 109 | 59 | 72 | 60 | 168 | 178 | 178 | 165 | 157 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 | 71 | 48 | 30 | 24 | 25 | 24 | 24 | 24 | 34 | 25 | 24 | 24 | 24 |
| Total debt | 7 | 71 | 48 | 30 | 24 | 25 | 24 | 24 | 24 | 34 | 25 | 24 | 24 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Audit | Audit | 2010 | — | — |
JH Audit | Audit | 2002 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Hedegaard | Audit | 0 companies |
| Jan Hedegaard | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |