| Revenue | DKK 473K | -1% |
| EBITDA | DKK -22K | +9% |
| Net profit | DKK -446K | -315% |
| Total assets | DKK 25,8M | -2% |
| Equity | DKK 25,4M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 753 | 946 | -1.295 | 573 | 539 | 312 | 560 | 328 | 310 | 378 | 361 | 478 | 473 |
| Staff expenses | -0 | -666 | -484 | -288 | -288 | -244 | -752 | -1.238 | -1.106 | -1.156 | -764 | -502 | -495 |
| EBITDA | 753 | 280 | -1.779 | -2.357 | 251 | 68 | -192 | -911 | -796 | -778 | -403 | -24 | -22 |
| Depreciation & amort. | -122 | -193 | -196 | -162 | -81 | -81 | -81 | -81 | -192 | -77 | -77 | -129 | -140 |
| EBIT | 631 | 87 | -1.975 | -2.518 | 170 | -13 | -273 | -992 | -988 | -855 | -480 | -153 | -162 |
| Net financials | 289 | -70 | 2.910 | 1.742 | -2.244 | 630 | -192 | 1.546 | -311 | 545 | -1.032 | 361 | -216 |
| Profit before tax | 920 | 17 | 935 | -900 | -2.498 | 617 | -465 | 554 | -1.299 | -310 | -1.512 | 208 | -377 |
| Tax | 128 | -16 | 556 | 126 | 98 | 197 | -144 | 188 | 223 | -0 | -144 | -0 | 69 |
| Net profit | 793 | 33 | 379 | -1.027 | -2.595 | 420 | -321 | 366 | -1.522 | -310 | -1.368 | 208 | -446 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.240 | 33.263 | 33.642 | 32.412 | 29.752 | 30.051 | 29.608 | 30.106 | 28.816 | 28.012 | 26.623 | 26.415 | 25.763 |
| Equity | 32.608 | 32.544 | 32.827 | 31.800 | 29.104 | 29.423 | 28.998 | 29.259 | 27.629 | 27.206 | 25.838 | 25.927 | 25.360 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 269 | 140 | 0 | 0 |
| Short-term debt | 400 | 502 | 86 | 195 | 0 | 0 | 0 | 0 | 1.187 | 537 | 645 | 488 | 403 |
| Total debt | 400 | 502 | 534 | 612 | 648 | 628 | 610 | 847 | 1.187 | 806 | 786 | 488 | 403 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2004 | — | — |
IM Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Moshe Badihi | Management | 0 companies |
| Inge Marie Glaring | Audit | 0 companies |