| Revenue | DKK -136K | -168% |
| EBITDA | DKK -144K | -263% |
| Net profit | DKK -147K | -14625% |
| Total assets | DKK 2,7M | -4% |
| Equity | DKK 123K | -54% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 200 | 200 | 200 | -136 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | 33 | 29 | 25 | 31 | 31 | 8 | 14 | 7 | -11 | 62 | 73 | 88 | -144 |
| Depreciation & amort. | -0 | -51 | -51 | -51 | -51 | -51 | -51 | -63 | -63 | -63 | -66 | -66 | -66 | -0 |
| EBIT | -19 | -18 | -21 | -26 | -20 | -20 | -42 | -49 | -55 | -74 | -4 | 7 | 22 | -144 |
| Net financials | 32 | -0 | -5 | -1 | -2 | -4 | -2 | -29 | -1 | -3 | -2 | -0 | -2 | -3 |
| Profit before tax | 13 | -18 | -26 | -26 | -22 | -24 | -44 | -78 | -56 | -77 | -5 | 7 | 20 | -147 |
| Tax | 16 | 8 | 6 | 6 | 6 | 6 | 2 | -0 | -0 | -0 | 8 | 16 | 19 | -0 |
| Net profit | -3 | -26 | -32 | -32 | -28 | -29 | -45 | -78 | -56 | -77 | -13 | -9 | 1 | -147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.240 | 4.210 | 4.177 | 2.662 | 2.625 | 2.993 | 2.974 | 2.893 | 2.839 | 2.763 | 2.758 | 2.766 | 2.761 | 2.660 |
| Equity | 696 | 669 | 637 | 606 | 577 | 548 | 503 | 425 | 368 | 292 | 278 | 269 | 270 | 123 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.544 | 3.541 | 3.540 | 2.057 | 2.048 | 2.445 | 2.471 | 2.469 | 2.471 | 2.471 | 2.480 | 2.497 | 2.491 | 2.537 |
| Total debt | 3.544 | 3.541 | 3.540 | 2.057 | 2.048 | 2.445 | 2.471 | 2.469 | 2.471 | 2.471 | 2.480 | 2.497 | 2.491 | 2.537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
MD Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Marco Dalla Ragione | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Massimo Dalla Ragione | Management | 0 companies |