| Revenue | DKK 9K | -95% |
| EBITDA | DKK -633K | -102% |
| Net profit | DKK 394K | -55% |
| Total assets | DKK 11M | +5% |
| Equity | DKK 9,2M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 466 | 663 | 908 | 890 | 1.877 | -62 | 437 | 726 | 191 | 341 | -23 | 162 | 9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -66 | -215 | -202 | -475 | -642 |
| EBITDA | 466 | -61 | 908 | 890 | 1.877 | -191 | 437 | 726 | 125 | 126 | -225 | -313 | -633 |
| Depreciation & amort. | 17 | -17 | -17 | -0 | -0 | -0 | -30 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 449 | -78 | 891 | 890 | 1.877 | -191 | 407 | 726 | 125 | 126 | -225 | -313 | -633 |
| Net financials | -123 | 36 | 170 | -89 | -67 | -8 | -193 | 1.182 | 1.867 | 1.303 | -33 | 1.200 | 1.015 |
| Profit before tax | 326 | -42 | 1.062 | 802 | 1.811 | -199 | 214 | 1.907 | 1.992 | 1.429 | -258 | 886 | 382 |
| Tax | 66 | -19 | 21 | -0 | -31 | 27 | 84 | 165 | 91 | 215 | -240 | 11 | -12 |
| Net profit | 260 | -23 | 1.041 | 802 | 1.842 | -226 | 130 | 1.743 | 1.901 | 1.214 | -18 | 875 | 394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.974 | 3.899 | 3.513 | 4.042 | 5.508 | 3.165 | 4.655 | 6.508 | 7.466 | 10.638 | 10.374 | 10.502 | 11.046 |
| Equity | 196 | 54 | 1.094 | 1.896 | 3.738 | 3.512 | 3.642 | 5.385 | 7.175 | 8.276 | 8.143 | 8.900 | 9.172 |
| Long-term debt | 15 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.447 | 1.441 | 1.402 | 1.361 |
| Short-term debt | 3.268 | 3.409 | 2.419 | 2.146 | 1.771 | -347 | 1.013 | 1.123 | 291 | 915 | 790 | 200 | 512 |
| Total debt | 3.283 | 3.434 | 2.419 | 2.146 | 1.771 | -347 | 1.013 | 1.123 | 291 | 2.362 | 2.231 | 1.602 | 1.873 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Management | Management | 2003 | — | — |
BA Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Madelaire | Management | 0 companies |
| Bjarne Albrechtsen | Audit | 0 companies |