| Revenue | DKK -30K | +24% |
| EBITDA | DKK -30K | -24% |
| Net profit | DKK -36K | +62% |
| Total assets | DKK 2M | -2% |
| Equity | DKK -749K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.419 | -76 | -92 | 5.411 | -56 | -75 | -65 | -49 | -78 | -48 | -40 | -45 | -24 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.419 | -76 | -92 | 5.411 | -56 | -75 | -65 | -49 | -78 | -48 | -40 | -45 | -24 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.419 | -76 | -92 | 5.411 | -56 | -75 | -65 | -49 | -78 | -48 | -40 | -45 | -24 | -30 |
| Net financials | -0 | -43 | 99 | 39 | 104 | 144 | -164 | 244 | -136 | 183 | -166 | 156 | -71 | -6 |
| Profit before tax | 2.419 | -119 | 7 | 5.450 | 48 | 68 | -228 | 195 | -214 | 135 | -206 | 112 | -95 | -36 |
| Tax | -0 | -0 | -0 | 7 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
| Net profit | 2.419 | -119 | 7 | 5.443 | 48 | 68 | -228 | 195 | -214 | 135 | -206 | 112 | -95 | -36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.173 | 2.026 | 1.125 | 4.138 | 4.191 | 2.668 | 2.203 | 2.428 | 2.239 | 2.251 | 1.975 | 2.104 | 2.010 | 1.978 |
| Equity | -5.859 | -5.978 | -5.971 | -528 | -480 | -412 | -640 | -445 | -658 | -523 | -729 | -618 | -713 | -749 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.031 | 8.004 | 7.095 | 4.666 | 4.671 | 3.079 | 2.843 | 2.873 | 2.897 | 2.774 | 2.704 | 2.721 | 2.723 | 2.727 |
| Total debt | 8.031 | 8.004 | 7.095 | 4.666 | 4.671 | 3.079 | 2.843 | 2.873 | 2.897 | 2.774 | 2.704 | 2.721 | 2.723 | 2.727 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Management | Management | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Gudrun Marianne Møller Nielsen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Marie Møller Nielsen | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |