| Revenue | DKK -10K | +42% |
| EBITDA | DKK -10K | -42% |
| Net profit | DKK 245K | +761% |
| Total assets | DKK 538K | +127% |
| Equity | DKK -1,3M | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -146 | -94 | -88 | -14 | -10 | -7 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -117 | -146 | -94 | -88 | -14 | -10 | -7 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -117 | -146 | -94 | -88 | -14 | -10 | -7 | -10 |
| Net financials | -11.598 | -899 | -1.143 | -4.911 | -127 | 7 | -30 | 255 |
| Profit before tax | -11.715 | -1.045 | -1.237 | -4.998 | -141 | -4 | -37 | 245 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -11.715 | -1.045 | -1.237 | -4.998 | -141 | -4 | -37 | 245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 8.006 | 8.457 | 8.378 | 4.171 | 599 | 634 | 237 | 538 |
| Equity | -8.530 | -8.540 | -8.577 | -12.711 | -1.711 | -1.618 | -1.583 | -1.341 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.536 | 16.998 | 16.955 | 16.882 | 2.311 | 2.252 | 1.820 | 1.879 |
| Total debt | 16.536 | 16.998 | 16.955 | 16.882 | 2.311 | 2.252 | 1.820 | 1.879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2010 | — | — |
EF Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2007 | |
| Individual | 15.0% | 15.0% | 2007 | |
| Individual | 5.0% | 5.0% | 2007 | |
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Erik Fogt | Management | 0 companies |
| Claus Peter Hovmand Madsen | Board of Directors | 0 companies |