| Revenue | DKK 65K | -191% |
| EBITDA | DKK 65K | +191% |
| Net profit | DKK 45K | +174% |
| Total assets | DKK 3,8M | +3% |
| Equity | DKK 35K | +441% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 323 | 360 | 462 | 501 | 446 | 421 | 272 | 1.135 | -14 | -101 | 791 | -71 | 65 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 60 | 76 | 175 | 235 | 166 | 109 | 2.685 | 1.135 | -14 | -101 | 832 | -71 | 65 |
| Depreciation & amort. | -13 | -13 | -35 | -35 | -35 | -35 | -20 | -15 | -19 | -10 | 21 | -7 | -7 |
| EBIT | 47 | 62 | 140 | 200 | 131 | 74 | 2.665 | 1.119 | -33 | -111 | 812 | -78 | 58 |
| Net financials | -311 | -303 | -265 | -258 | -256 | -233 | -1.386 | -65 | -3 | -3 | -1 | -1 | 0 |
| Profit before tax | -264 | -240 | -125 | -59 | -125 | -159 | 1.280 | 1.055 | -37 | -114 | 810 | -78 | 58 |
| Tax | -66 | -47 | -1 | 30 | -27 | -35 | 209 | 181 | -17 | -37 | 107 | -17 | 13 |
| Net profit | -199 | -194 | -124 | -89 | -98 | -124 | 1.070 | 874 | -20 | -78 | 704 | -61 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.692 | 8.743 | 8.707 | 8.640 | 8.616 | 8.614 | 9.345 | 5.352 | 5.165 | 4.316 | 3.604 | 3.629 | 3.754 |
| Equity | -1.871 | -2.065 | -2.189 | -2.278 | -2.376 | -2.500 | -1.429 | -555 | -575 | -653 | 51 | -10 | 35 |
| Long-term debt | 4.315 | 4.009 | 3.684 | 3.340 | 2.987 | 2.615 | 1.625 | 899 | 891 | 800 | 0 | 0 | 0 |
| Short-term debt | 6.249 | 6.799 | 7.211 | 7.577 | 8.005 | 8.498 | 9.150 | 5.008 | 4.849 | 4.169 | 3.553 | 3.639 | 3.718 |
| Total debt | 10.564 | 10.808 | 10.895 | 10.917 | 10.992 | 11.113 | 10.774 | 5.907 | 5.741 | 4.969 | 3.553 | 3.639 | 3.718 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DJ Management | Management | 2003 | — | — |
NS Management | Management | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Diina Jospa | Management | 0 companies |
| Niel Smith | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |