| Revenue | DKK -11K | +23% |
| EBITDA | DKK -11K | -23% |
| Net profit | DKK -7K | -103% |
| Total assets | DKK 13,3M | +0% |
| Equity | DKK 4,3M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | -0 | — | — | — | — | -0 | -3 | -19 | -16 | -13 | -12 | -9 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | -0 | 168 | 190 | 110 | -9 | -0 | -3 | -19 | -16 | -13 | -12 | -9 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -0 | -0 | 168 | 190 | 110 | -9 | -0 | -3 | -19 | -16 | -13 | -12 | -9 | -11 |
| Net financials | 164 | 276 | 168 | 190 | 110 | -9 | -26 | 2.283 | 182 | 105 | 248 | 227 | 211 | 4 |
| Profit before tax | 164 | 276 | 168 | 190 | 110 | -9 | -26 | 2.280 | 162 | 89 | 235 | 215 | 202 | -7 |
| Tax | -0 | -0 | 41 | -0 | 54 | 30 | 21 | -0 | -4 | -26 | 0 | -0 | -0 | -0 |
| Net profit | 164 | 276 | 127 | 190 | 56 | -39 | -47 | 2.280 | 166 | 115 | 235 | 215 | 202 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.904 | 1.982 | 1.964 | 1.914 | 2.039 | 1.910 | 1.550 | 13.304 | 12.585 | 13.186 | 13.065 | 13.149 | 13.372 | 13.332 |
| Equity | 192 | 469 | 596 | 786 | 1.150 | 1.111 | 1.064 | 3.344 | 3.510 | 3.624 | 3.859 | 4.075 | 4.277 | 4.270 |
| Long-term debt | 1.711 | 0 | 0 | 0 | 0 | 0 | 0 | 3.006 | 3.106 | 2.799 | 2.374 | 2.046 | 1.755 | 1.440 |
| Short-term debt | 0 | 1.513 | 41 | 41 | 95 | 125 | 486 | 6.954 | 5.969 | 6.763 | 6.832 | 7.029 | 7.340 | 7.621 |
| Total debt | 1.711 | 1.513 | 1.368 | 1.128 | 889 | 799 | 486 | 9.960 | 9.075 | 9.562 | 9.206 | 9.074 | 9.095 | 9.061 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NO Audit | Audit | 2006 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ole Ellegaard | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |