| Revenue | DKK -75K | +201% |
| EBITDA | DKK -75K | -201% |
| Net profit | DKK -1M | -191% |
| Total assets | DKK 21,6M | +472% |
| Equity | DKK 8,7M | +133% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -19 | -24 | -24 | -25 | -26 | -37 | -29 | -24 | -24 | -24 | -25 | -25 | -75 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | -19 | -24 | -24 | -25 | -26 | -37 | -29 | -24 | -24 | -24 | -25 | -25 | -75 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25 | -19 | -24 | -24 | -25 | -26 | -37 | -29 | -24 | -24 | -24 | -25 | -25 | -75 |
| Net financials | 221 | 734 | 802 | 6.323 | 2.995 | -473 | 180 | -37 | 513 | 1.136 | 845 | 519 | 1.150 | -863 |
| Profit before tax | 196 | 716 | 777 | 6.298 | 2.970 | -499 | 144 | -66 | 489 | 1.112 | 821 | 494 | 1.125 | -938 |
| Tax | -57 | -0 | -0 | 109 | -0 | -50 | -61 | -0 | -137 | -309 | -4 | -2 | -2 | 87 |
| Net profit | 252 | 716 | 777 | 6.189 | 2.970 | -449 | 205 | -66 | 626 | 1.422 | 825 | 496 | 1.127 | -1.025 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.629 | 9.308 | 10.397 | 16.596 | 19.063 | 13.362 | 5.002 | 681 | 1.158 | 2.400 | 2.970 | 2.662 | 3.772 | 21.572 |
| Equity | -5.706 | -4.990 | -4.213 | 1.977 | 4.947 | 4.498 | 4.702 | 636 | 1.062 | 2.284 | 2.909 | 2.604 | 3.731 | 8.706 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87 |
| Short-term debt | 14.332 | 14.298 | 14.609 | 14.620 | 14.116 | 8.864 | 300 | 45 | 96 | 117 | 61 | 58 | 40 | 12.779 |
| Total debt | 14.332 | 14.298 | 14.609 | 14.620 | 14.116 | 8.864 | 300 | 45 | 96 | 117 | 61 | 58 | 40 | 12.866 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC | Audit | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Christian Nielsen | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |