| Revenue | DKK -62K | -76% |
| EBITDA | DKK -62K | +88% |
| Net profit | DKK -74K | +86% |
| Total assets | DKK 13,6M | +0% |
| Equity | DKK -2,4M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 662 | 714 | 1.417 | 1.306 | 1.057 | 1.929 | 982 | -255 | -62 |
| Staff expenses | -109 | -290 | -1.178 | -553 | -1.026 | -2.175 | -468 | -242 | -0 |
| EBITDA | 266 | 425 | 239 | 934 | 30 | -246 | 515 | -497 | -62 |
| Depreciation & amort. | 187 | -108 | -103 | -105 | -116 | -4.536 | -33 | -0 | -0 |
| EBIT | 79 | 317 | 136 | 828 | -85 | -4.782 | 482 | -497 | -62 |
| Net financials | 0 | -96 | -66 | -90 | -325 | -304 | -128 | -13 | -12 |
| Profit before tax | 79 | 221 | 70 | 738 | -238 | -5.084 | 354 | -510 | -74 |
| Tax | 57 | 61 | 21 | 168 | 86 | 1 | -0 | -0 | -0 |
| Net profit | 22 | 160 | 49 | 570 | -324 | -5.085 | 354 | -510 | -74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.789 | 3.630 | 4.336 | 18.700 | 10.277 | 2.496 | 14.826 | 13.687 | 13.636 |
| Equity | 401 | 2.660 | 2.709 | 3.279 | 2.955 | -2.130 | -1.776 | -2.286 | -2.359 |
| Long-term debt | 0 | 0 | 0 | 2.000 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.388 | 970 | 1.627 | 13.333 | 7.321 | 4.626 | 16.602 | 15.973 | 15.996 |
| Total debt | 2.388 | 970 | 1.627 | 15.333 | 7.321 | 4.626 | 16.602 | 15.973 | 15.996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2004 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TONNY MADSEN HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
VENTUS INVEST ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Jan Fabricius | Chief Executive Officer | 0 companies |