| Revenue | DKK -5K | -50% |
| EBITDA | DKK -5K | +50% |
| Net profit | DKK -11K | -60% |
| Total assets | DKK 101K | -14% |
| Equity | DKK 101K | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 40 | 240 | 30 | 46 | 24 | 372 | -15 | -10 | -5 |
| Staff expenses | -1 | -0 | -0 | -26 | -2 | -3 | -0 | -0 | -0 | -0 |
| EBITDA | 11 | -29 | 206 | -12 | 25 | 22 | 372 | -15 | -10 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11 | -29 | 206 | -12 | 25 | 22 | 372 | -15 | -10 | -5 |
| Net financials | 1 | -0 | 0 | -6 | 0 | 0 | 0 | 0 | 1 | -0 |
| Profit before tax | 12 | -29 | 207 | -17 | 25 | 22 | 372 | -15 | -9 | -5 |
| Tax | 3 | 14 | 51 | 7 | 6 | 5 | 82 | -3 | -2 | 6 |
| Net profit | 9 | -43 | 156 | -24 | 20 | 17 | 290 | -12 | -7 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 165 | 122 | 274 | 277 | 133 | 153 | 512 | 124 | 117 | 101 |
| Equity | 145 | 101 | 257 | 103 | 123 | 140 | 430 | 118 | 112 | 101 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20 | 21 | 17 | 173 | 10 | 13 | 82 | 6 | 6 | 0 |
| Total debt | 20 | 21 | 17 | 173 | 10 | 13 | 82 | 6 | 6 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PL Management | Management | 2004 | — | — |
AL Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HJERNEMAD ApS | Company | 50.0% | 50.0% | 2004 |
M.A.L.M. ApS | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Peter Lund Madsen | Management | 0 companies |
| Anders Lund Madsen | Management | 0 companies |