| Revenue | DKK -185 | -50% |
| EBITDA | DKK -185 | +50% |
| Net profit | DKK 15K | +141% |
| Total assets | DKK 126K | +14% |
| Equity | DKK -227K | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -179 | -45 | — | -1 | 0 | — | -0 | -0 | -1 | -0 | 0 | -0 | -0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -179 | -45 | 0 | -1 | 0 | 0 | -0 | -0 | -1 | -0 | 0 | -0 | -0 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -179 | -45 | 0 | -1 | 0 | 0 | -0 | -0 | -1 | -0 | 0 | -0 | -0 |
| Net financials | -25 | -214 | -59 | 45 | -24 | -94 | -279 | 81 | 186 | 42 | -160 | 119 | -36 | 15 |
| Profit before tax | -25 | -214 | -59 | 45 | -25 | -94 | -279 | 81 | 186 | 41 | -160 | 119 | -37 | 15 |
| Tax | -7 | -7 | -4 | -2 | 1 | -0 | -0 | -4 | 1 | -0 | 31 | -0 | -0 | -0 |
| Net profit | -18 | -207 | -54 | 47 | -26 | -94 | -279 | 85 | 185 | 41 | -191 | 119 | -37 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 656 | 531 | 501 | 495 | 394 | 487 | 51 | 32 | 217 | 248 | 14 | 141 | 111 | 126 |
| Equity | 216 | -39 | -94 | -46 | -72 | -166 | -445 | -360 | -175 | -133 | -325 | -205 | -242 | -227 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 440 | 571 | 594 | 542 | 466 | 653 | 495 | 338 | 392 | 381 | 339 | 346 | 353 | 353 |
| Total debt | 440 | 571 | 594 | 542 | 466 | 653 | 495 | 338 | 392 | 381 | 339 | 346 | 353 | 353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2003 | — | — |
FJ | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Berger-Schøn | Management | 0 companies |
| Flemming Juhl Nielsen | Audit | 0 companies |