| Revenue | DKK 0 | — |
| EBITDA | DKK -958 | -45% |
| Net profit | DKK -20K | +42% |
| Total assets | DKK 559K | -11% |
| Equity | DKK 523K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 197 | 96 | 70 | 89 | 165 | 66 | 127 | 130 | 90 | 82 | -1 | -1 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -26 | -57 | -40 | -55 | -0 | -0 | -0 |
| EBITDA | 64 | 197 | 73 | 70 | 89 | 165 | 66 | 102 | 72 | 50 | 27 | -1 | -1 | -1 |
| Depreciation & amort. | -0 | -22 | -6 | -0 | -0 | -0 | -0 | -10 | -10 | -10 | -0 | -0 | -0 | -0 |
| EBIT | 64 | 175 | 67 | 70 | 89 | 165 | 66 | 92 | 62 | 40 | 27 | -1 | -1 | -1 |
| Net financials | -140 | 105 | 120 | 77 | 162 | 68 | -29 | -64 | 50 | 178 | -109 | 46 | -34 | -20 |
| Profit before tax | -76 | 280 | 187 | 148 | 251 | 233 | 36 | 27 | 112 | 218 | -82 | 45 | -35 | -21 |
| Tax | -0 | 54 | 49 | 33 | 53 | 51 | 13 | 15 | 17 | 50 | -0 | 2 | -0 | -0 |
| Net profit | -76 | 226 | 139 | 115 | 197 | 181 | 23 | 13 | 95 | 168 | -82 | 43 | -35 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 213 | 353 | 441 | 527 | 682 | 808 | 741 | 722 | 760 | 901 | 775 | 715 | 631 | 559 |
| Equity | 57 | 283 | 374 | 439 | 587 | 718 | 691 | 654 | 699 | 817 | 685 | 678 | 594 | 523 |
| Long-term debt | 0 | 51 | 48 | 29 | 45 | 41 | 3 | 3 | 8 | 43 | 0 | 0 | 0 | 0 |
| Short-term debt | 156 | 18 | 19 | 59 | 51 | 49 | 47 | 66 | 53 | 41 | 90 | 37 | 37 | 36 |
| Total debt | 156 | 70 | 68 | 88 | 95 | 90 | 50 | 69 | 61 | 85 | 90 | 37 | 37 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2003 | — | — |
IG 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% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Steen Højberg | Management | 0 companies |
| Iben Green Madsen | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |