| Revenue | — | — |
| EBITDA | DKK -25K | -9% |
| Net profit | DKK 694K | +132% |
| Total assets | DKK 9,7M | +17% |
| Equity | DKK -3,5M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -3 | -13 | -16 | 2.584 | -26 | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.016 | -3 | -57 | -16 | 2.584 | -26 | -23 | -20 | -20 | -39 | -19 | -27 | -23 | -25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.016 | -3 | -57 | -16 | 2.584 | -26 | -23 | -20 | -20 | -39 | -19 | -27 | -23 | -25 |
| Net financials | 394 | -124 | -1.956 | -2.617 | 213 | -289 | 726 | -1.669 | -263 | 11.277 | -17.270 | 2.950 | -2.119 | 714 |
| Profit before tax | -621 | -127 | -2.056 | -2.670 | 2.819 | -356 | 703 | -1.689 | -283 | 11.238 | -17.289 | 2.923 | -2.142 | 689 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 |
| Net profit | -621 | -127 | -2.056 | -2.670 | 2.819 | -356 | 703 | -1.689 | -283 | 11.238 | -17.289 | 2.923 | -2.142 | 694 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30 | 1 | 4 | 32 | 46 | 1.771 | 9.397 | 10.071 | 12.314 | 22.804 | 6.140 | 9.737 | 8.277 | 9.682 |
| Equity | -3.035 | -3.161 | -5.218 | -7.888 | -5.068 | -5.425 | 917 | 637 | 2.346 | 12.266 | -5.023 | -2.100 | -4.242 | -3.548 |
| Long-term debt | 0 | 0 | 1.860 | 3.025 | 2.715 | 4.668 | 3.190 | 6.804 | 7.287 | 7.803 | 8.355 | 8.947 | 9.580 | 0 |
| Short-term debt | 3.065 | 3.162 | 3.362 | 4.894 | 2.399 | 2.528 | 5.290 | 2.630 | 2.681 | 2.735 | 2.807 | 2.891 | 2.939 | 13.230 |
| Total debt | 3.065 | 3.162 | 5.222 | 7.919 | 5.114 | 7.196 | 8.480 | 9.435 | 9.968 | 10.538 | 11.163 | 11.837 | 12.519 | 13.230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Audit | Audit | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Bratholm | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Bent Michael Christensen | Board of Directors | 0 companies |
| Trine Nyholm Kisbye | Board of Directors | 0 companies |
| Mogens Henning Dahlstrøm | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |