| Revenue | DKK -876 | -96% |
| EBITDA | DKK -876 | +96% |
| Net profit | DKK -101K | -5% |
| Total assets | DKK 2,1M | -5% |
| Equity | DKK 2M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 | -44 | -3 | 56 | -76 | -10 | 38 | -1 | -4 | -4 | -30 | -22 | -1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17 | -44 | -3 | 56 | -76 | -10 | 38 | -1 | -4 | -4 | -30 | -22 | -1 |
| Depreciation & amort. | 47 | -46 | -24 | -7 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -30 | -90 | -27 | 49 | -83 | -10 | 38 | -1 | -4 | -4 | -30 | -22 | -1 |
| Net financials | 59 | 61 | 294 | 376 | 1.839 | -409 | -118 | -16 | -49 | 70 | 16 | -79 | -100 |
| Profit before tax | 29 | -30 | 267 | 425 | 1.756 | -420 | -80 | -17 | -53 | 66 | -14 | -101 | -101 |
| Tax | 6 | -13 | -0 | 17 | -17 | -4 | 18 | -7 | 0 | 0 | -7 | -5 | -0 |
| Net profit | 23 | 20 | 267 | 408 | 1.773 | -416 | -98 | -10 | -53 | 66 | -7 | -96 | -101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 331 | 357 | 633 | 1.062 | 2.953 | 2.299 | 2.301 | 2.287 | 2.233 | 2.299 | 2.271 | 2.217 | 2.116 |
| Equity | 303 | 323 | 590 | 997 | 2.770 | 2.253 | 2.155 | 2.146 | 2.092 | 2.158 | 2.151 | 2.056 | 1.955 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28 | 34 | 44 | 65 | 183 | 45 | 145 | 141 | 141 | 141 | 120 | 161 | 161 |
| Total debt | 28 | 34 | 44 | 65 | 183 | 45 | 145 | 141 | 141 | 141 | 120 | 161 | 161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 2005 | — | — |
MJ Management | Management | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PF Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jarl Bjørn Kraft | Audit | 0 companies |
| Michael Joachim Raaberg | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Peter Fabian Eriksen | Management | 0 companies |
| Michael Andreasen | Chairman | 0 companies |