| Revenue | DKK -54K | +63% |
| EBITDA | DKK -54K | -60% |
| Net profit | DKK 160K | -80% |
| Total assets | DKK 10,7M | +2% |
| Equity | DKK 10,5M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -15 | -15 | -29 | — | — | — | — | — | -91 | -139 | -44 | -33 | -54 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -300 | -200 | -683 | -1 | -0 |
| EBITDA | -12 | -15 | -14 | 3.615 | -4.970 | 2.802 | -5.400 | 11.302 | -33 | -391 | -339 | -727 | -34 | -54 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -15 | -14 | 3.615 | -4.970 | 2.802 | -5.400 | 11.302 | -33 | -391 | -339 | -727 | -34 | -54 |
| Net financials | 175 | 672 | 63 | 17.596 | -4.975 | 2.792 | -5.341 | 12.200 | -96 | -127 | -264 | -1.441 | 843 | 215 |
| Profit before tax | 163 | 657 | 49 | 21.211 | -4.985 | 2.776 | -5.430 | 11.299 | -129 | -518 | -603 | -2.168 | 809 | 160 |
| Tax | 5 | 1 | 0 | 516 | 5 | -15 | -15 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 158 | 655 | 49 | 20.696 | -4.991 | 2.791 | -5.414 | 11.301 | -129 | -518 | -603 | -2.168 | 809 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.323 | 2.474 | 2.556 | 22.788 | 19.253 | 22.518 | 16.072 | 22.037 | 19.349 | 13.134 | 12.284 | 9.795 | 10.464 | 10.704 |
| Equity | 998 | 125 | 125 | 125 | 18.711 | 22.078 | 15.962 | 14.263 | 14.078 | 12.760 | 12.043 | 9.758 | 10.444 | 10.470 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.325 | 820 | 853 | 389 | 542 | 440 | 110 | 7.775 | 5.270 | 374 | 241 | 38 | 20 | 234 |
| Total debt | 1.325 | 820 | 853 | 389 | 542 | 440 | 110 | 7.775 | 5.270 | 374 | 241 | 38 | 20 | 234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Audit | Audit | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Elsted Madsen | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |