| Revenue | DKK -20K | -2% |
| EBITDA | DKK -20K | +2% |
| Net profit | DKK -422K | -407% |
| Total assets | DKK 4,4M | -12% |
| Equity | DKK 4,2M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 0 | 0 | — | — | — | — | -18 | -25 | -20 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 0 | 0 | 0 | 0 | 0 | 153 | 0 | 0 | -6 | -18 | -25 | -20 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 0 | 0 | 0 | 0 | 0 | 153 | 0 | 0 | -6 | -18 | -25 | -20 | -20 |
| Net financials | 112 | -68 | 126 | 8 | -107 | 392 | 373 | 462 | 931 | 1.351 | -455 | -76 | 32 | -382 |
| Profit before tax | 112 | -68 | 126 | 8 | -107 | 392 | 526 | 462 | 931 | 1.345 | -473 | -101 | 12 | -402 |
| Tax | -11 | 28 | 46 | 12 | -27 | 33 | 77 | 26 | 53 | 225 | 3 | 41 | 95 | 21 |
| Net profit | 124 | -96 | 80 | -3 | -80 | 359 | 449 | 436 | 878 | 1.120 | -475 | -142 | -83 | -422 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.156 | 2.818 | 2.942 | 3.192 | 2.855 | 3.211 | 4.914 | 4.514 | 6.588 | 7.631 | 5.913 | 4.977 | 4.978 | 4.363 |
| Equity | 2.914 | 2.818 | 2.850 | 2.796 | 2.766 | 3.074 | 3.472 | 3.802 | 4.572 | 5.581 | 4.992 | 4.851 | 4.767 | 4.223 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 131 | 261 | 299 | 0 | 0 | 0 | 0 |
| Short-term debt | 242 | 0 | 92 | 396 | 89 | 136 | 1.342 | 581 | 1.756 | 1.751 | 920 | 127 | 210 | 140 |
| Total debt | 242 | 0 | 92 | 396 | 89 | 136 | 1.442 | 711 | 2.017 | 2.050 | 920 | 127 | 210 | 140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ | Audit | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Regnar Jørgensen Staugaard | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |