| Revenue | DKK 31K | — |
| EBITDA | DKK -11K | -81% |
| Net profit | DKK 6K | -96% |
| Total assets | DKK 2M | -17% |
| Equity | DKK -7,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 133 | 345 | 300 | 523 | 748 | 104 | 137 | 97 | 3.946 | 87 | 360 | — | 31 |
| Staff expenses | -0 | -93 | -48 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 114 | 186 | 119 | 479 | 374 | 65 | 104 | 76 | 3.933 | 52 | 360 | -6 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 114 | 186 | 119 | 479 | 374 | 65 | 104 | 76 | 3.933 | 52 | 360 | -6 | -11 |
| Net financials | -125 | -204 | -241 | -246 | -203 | -2 | -63 | 58 | -4.539 | -33 | 468 | 136 | 17 |
| Profit before tax | -11 | -18 | -122 | 233 | 171 | 63 | 41 | 134 | -606 | 19 | 827 | 130 | 6 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 15 | -0 | -0 |
| Net profit | -11 | -18 | -122 | 233 | 171 | 63 | 41 | 134 | -606 | 19 | 812 | 130 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.212 | 1.873 | 1.744 | 1.929 | 1.473 | 1.472 | 1.472 | 1.481 | 1.491 | 1.609 | 2.246 | 2.408 | 2.001 |
| Equity | -8.451 | -8.469 | -8.591 | -8.358 | -8.187 | -8.124 | -8.083 | -7.949 | -8.555 | -8.536 | -7.724 | -7.594 | -7.588 |
| Long-term debt | 1.187 | 1.187 | 1.187 | 1.187 | 1.187 | 1.089 | 1.058 | 1.027 | 985 | 953 | 0 | 0 | 0 |
| Short-term debt | 9.476 | 9.155 | 9.148 | 9.100 | 8.473 | 8.507 | 8.498 | 8.403 | 9.061 | 9.192 | 9.970 | 10.002 | 9.589 |
| Total debt | 10.663 | 10.342 | 10.335 | 10.287 | 9.660 | 9.596 | 9.556 | 9.430 | 10.046 | 10.145 | 9.970 | 10.002 | 9.589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2026 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Storgaard | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Martin Brøndum Moulin | Chief Executive Officer | 0 companies |