| Revenue | DKK -36K | -105% |
| EBITDA | DKK -36K | -105% |
| Net profit | DKK 62K | -89% |
| Total assets | DKK 1,7M | -11% |
| Equity | DKK 1,4M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | 563 | 250 | 610 | -61 | 708 | 902 | 871 | 471 | 528 | 690 | 772 | -36 |
| Staff expenses | -179 | -186 | -393 | -252 | -266 | -317 | -356 | -285 | -222 | -229 | -1 | -0 | -0 |
| EBITDA | -216 | 377 | -143 | 359 | -327 | 429 | 546 | 587 | 248 | 299 | 689 | 772 | -36 |
| Depreciation & amort. | 98 | -68 | -70 | -54 | -195 | 19 | -99 | -70 | -62 | -56 | -47 | -43 | -50 |
| EBIT | -314 | 308 | -213 | 305 | -521 | 409 | 448 | 516 | 186 | 243 | 643 | 729 | -87 |
| Net financials | 78 | -15 | -65 | 18 | 17 | -7 | -2 | -2 | -13 | 37 | 24 | 2 | 150 |
| Profit before tax | -118 | 293 | -167 | 323 | -505 | 402 | 445 | 514 | 173 | 280 | 666 | 730 | 63 |
| Tax | 59 | 74 | 56 | 80 | -104 | 50 | 114 | 115 | 43 | 67 | 138 | 153 | 0 |
| Net profit | -178 | 219 | -223 | 244 | -400 | 352 | 332 | 399 | 130 | 213 | 528 | 578 | 62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.344 | 1.149 | 1.360 | 2.135 | 2.577 | 1.894 | 1.739 | 2.261 | 1.338 | 1.811 | 1.665 | 1.881 | 1.669 |
| Equity | 2 | 221 | -2 | 242 | -159 | 194 | 526 | 1.022 | 552 | 265 | 793 | 1.371 | 1.433 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.342 | 928 | 1.361 | 1.882 | 2.735 | 1.700 | 1.213 | 1.237 | 782 | 1.533 | 862 | 510 | 235 |
| Total debt | 1.342 | 928 | 1.361 | 1.882 | 2.735 | 1.700 | 1.213 | 1.237 | 782 | 1.533 | 862 | 510 | 235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2002 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
CR Audit | Audit | 2002 | — | — |
IM Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Hansen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| C.R. Revision | Audit | 0 companies |
| Ib Mogens Lindberg Hansen | Management | 0 companies |