| Revenue | DKK -22K | -22% |
| EBITDA | DKK -22K | +22% |
| Net profit | DKK 8,4M | -82% |
| Total assets | DKK 177,9M | +1% |
| Equity | DKK 170,7M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 261 | -21 | -117 | — | -36 | 24 | 79 | -154 | -116 | -33 | -25 | -28 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 261 | -21 | -117 | -16 | -36 | 24 | 109 | -154 | -116 | -33 | -25 | -28 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -41 | 15 | -119 | -171 | -0 | -0 | -0 | -0 |
| EBIT | 261 | -21 | -117 | -16 | -36 | -17 | 94 | -272 | -287 | -33 | -25 | -28 | -22 |
| Net financials | 5.043 | 1.775 | 11.425 | -3.774 | -0 | 1.677 | -487 | 3.789 | 2.059 | 1.557 | -9.628 | 48.267 | 8.576 |
| Profit before tax | 5.304 | 1.754 | 11.308 | -3.790 | -36 | 1.660 | -393 | 4.503 | 1.772 | 1.524 | -9.653 | 48.239 | 8.554 |
| Tax | 29 | -35 | -48 | -8 | 61 | 62 | 13 | 31 | -85 | 72 | 25 | 130 | 113 |
| Net profit | 5.275 | 1.789 | 11.355 | -3.782 | -97 | 1.599 | -406 | 4.472 | 1.857 | 1.452 | -9.678 | 48.109 | 8.441 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.275 | 7.214 | 17.260 | 13.863 | 14.291 | 16.095 | 20.888 | 26.408 | 24.135 | 23.221 | 137.792 | 176.259 | 177.906 |
| Equity | 3.607 | 5.299 | 16.655 | 12.873 | 12.676 | 14.174 | 13.768 | 15.740 | 17.597 | 17.049 | 137.192 | 175.302 | 170.742 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.668 | 1.914 | 605 | 990 | 1.615 | 1.921 | 7.120 | 10.667 | 6.538 | 6.172 | 599 | 957 | 7.163 |
| Total debt | 5.668 | 1.914 | 605 | 990 | 1.615 | 1.921 | 7.120 | 10.667 | 6.538 | 6.172 | 599 | 957 | 7.163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Audit | 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 |
|---|---|---|
| Hans Otto Sørensen | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |