| Revenue | DKK 41K | -33% |
| EBITDA | DKK 41K | -10% |
| Net profit | DKK 74K | +64% |
| Total assets | DKK 420K | +5% |
| Equity | DKK 214K | +53% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.045 | 1.972 | 1.549 | 0 | 44 | 58 | 61 | 64 | 62 | 51 | 56 | 61 | 41 |
| Staff expenses | -632 | -784 | -519 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 357 | -116 | 75 | 47 | 28 | 50 | 55 | 57 | 50 | 38 | 51 | 45 | 41 |
| Depreciation & amort. | -147 | -127 | 55 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 210 | -243 | 20 | 47 | 28 | 50 | 55 | 57 | 50 | 38 | 51 | 45 | 41 |
| Net financials | -40 | -31 | -25 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 |
| Profit before tax | 170 | -275 | -6 | 43 | 28 | 50 | 55 | 57 | 50 | 38 | 51 | 45 | 41 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -34 |
| Net profit | 170 | -275 | -6 | 43 | 28 | 50 | 55 | 57 | 50 | 38 | 51 | 45 | 74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 837 | 426 | 8 | 389 | 379 | 380 | 380 | 379 | 384 | 379 | 391 | 398 | 420 |
| Equity | 3 | -271 | -277 | -234 | -206 | -156 | -102 | -45 | 5 | 43 | 94 | 140 | 214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191 |
| Short-term debt | 834 | 697 | 286 | 623 | 585 | 536 | 481 | 424 | 379 | 336 | 297 | 259 | 15 |
| Total debt | 834 | 697 | 286 | 623 | 585 | 536 | 481 | 424 | 379 | 336 | 297 | 259 | 206 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IK Management | Management | 2011 | — | — |
HB Management | Management | 2012 | — | — |
PN Management | Management | 2003 | — | — |
FM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Køpke Pedersen | Management | 0 companies |
| Harry Blendstrup Nielsen | Management | 0 companies |
| Preben Nielsen Bager | Management | 0 companies |
| Frede Munk | Management | 0 companies |