| Revenue | DKK 0 | — |
| EBITDA | DKK -53K | -16% |
| Net profit | DKK 7,1M | +18% |
| Total assets | DKK 58,1M | +17% |
| Equity | DKK 55,1M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -63 | -25 | -51 | -44 | -56 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -29 | -58 | -63 | -25 | -51 | -44 | -56 | -42 | -45 | -44 | -45 | -53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -29 | -58 | -63 | -25 | -51 | -44 | -56 | -42 | -45 | -44 | -45 | -53 |
| Net financials | 275 | 1.678 | 1.492 | 1.927 | 1.697 | 3.124 | 1.576 | 4.246 | 3.688 | 6.727 | -1.263 | 6.776 | 8.276 |
| Profit before tax | 251 | 1.637 | 1.272 | 1.864 | 1.673 | 3.072 | 1.532 | 4.191 | 3.646 | 6.682 | -1.307 | 6.731 | 8.224 |
| Tax | 5 | 53 | 170 | 365 | 184 | 457 | 82 | 605 | 553 | 1.212 | -43 | 778 | 1.172 |
| Net profit | 247 | 1.584 | 1.102 | 1.500 | 1.488 | 2.615 | 1.450 | 3.585 | 3.093 | 5.470 | -1.264 | 5.953 | 7.052 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.551 | 34.118 | 27.648 | 29.282 | 27.427 | 30.446 | 31.498 | 35.765 | 39.931 | 43.819 | 42.463 | 49.713 | 58.053 |
| Equity | 21.510 | 23.094 | 24.196 | 25.696 | 27.184 | 29.799 | 31.249 | 34.834 | 37.927 | 43.397 | 42.133 | 48.086 | 55.138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.041 | 11.024 | 3.451 | 3.574 | 105 | 559 | 195 | 931 | 2.004 | 422 | 329 | 1.627 | 2.915 |
| Total debt | 3.041 | 11.024 | 3.451 | 3.574 | 105 | 559 | 195 | 931 | 2.004 | 422 | 329 | 1.627 | 2.915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Audit | Audit | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Max Haugbyrd | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |