| Revenue | DKK -136K | +12% |
| EBITDA | DKK -251K | -34% |
| Net profit | DKK 93K | -40% |
| Total assets | DKK 7,1M | -36% |
| Equity | DKK 7,1M | -36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 246 | -114 | -35 | — | -43 | -100 | -150 | -76 | -57 | -116 | -74 | -101 | -121 | -136 |
| Staff expenses | -64 | -64 | -64 | -64 | -65 | -65 | -65 | -63 | -63 | -64 | -65 | -65 | -65 | -115 |
| EBITDA | 124 | -217 | -99 | -130 | -108 | -165 | -215 | -139 | -120 | -180 | -139 | -166 | -187 | -251 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -32 | -42 | -42 | -42 | -18 | -17 | -61 |
| EBIT | 124 | -217 | -99 | -130 | -108 | -165 | -215 | -171 | -163 | -222 | -182 | -184 | -203 | -312 |
| Net financials | -24 | 86 | 752 | 857 | 3.197 | 2.320 | 1.025 | 1.311 | 4.316 | 1.445 | -0 | 347 | 361 | 405 |
| Profit before tax | 100 | -131 | 654 | 727 | 3.089 | 2.156 | 810 | 1.140 | 4.153 | 1.223 | -182 | 163 | 158 | 93 |
| Tax | 5 | 10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 0 | 2 | -0 |
| Net profit | 95 | -141 | 654 | 727 | 3.089 | 2.156 | 810 | 1.140 | 4.153 | 1.223 | -183 | 163 | 156 | 93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.901 | 5.428 | 5.736 | 6.286 | 8.875 | 10.531 | 10.847 | 11.681 | 15.832 | 16.648 | 14.465 | 12.630 | 11.165 | 7.135 |
| Equity | 5.879 | 5.419 | 5.722 | 6.100 | 8.864 | 10.520 | 10.830 | 11.670 | 15.713 | 16.635 | 14.452 | 12.615 | 11.149 | 7.107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21 | 10 | 13 | 186 | 11 | 11 | 17 | 11 | 120 | 13 | 13 | 15 | 16 | 28 |
| Total debt | 21 | 10 | 13 | 186 | 11 | 11 | 17 | 11 | 120 | 13 | 13 | 15 | 16 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2003 | — | — |
MK Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kresten Lei | Audit | 0 companies |
| Marie Kathrine Nissen | Management | 0 companies |