| Revenue | DKK 29K | — |
| EBITDA | DKK -80K | -2415% |
| Net profit | DKK -80K | -2411% |
| Total assets | DKK 108K | -42% |
| Equity | DKK 104K | -43% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 157 | 273 | 428 | 180 | 224 | 160 | 155 | 180 | 168 | 85 | 73 | 0 | 0 | 29 |
| Staff expenses | -94 | -111 | -313 | -81 | -60 | -118 | -112 | -132 | -48 | -39 | -65 | -0 | -0 | -100 |
| EBITDA | -2 | 114 | 2 | -13 | 106 | -0 | -0 | -2 | 88 | 9 | -2 | -4 | -3 | -80 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | 114 | 2 | -13 | 106 | -0 | -0 | -2 | 88 | 9 | -2 | -4 | -3 | -80 |
| Net financials | 2 | -1 | -2 | 0 | 0 | 0 | -0 | -1 | -1 | -2 | -4 | -0 | -0 | 0 |
| Profit before tax | 0 | 113 | -0 | -13 | 106 | -0 | -1 | -3 | 87 | 7 | -6 | -4 | -3 | -80 |
| Tax | -0 | -0 | 0 | -0 | 20 | -0 | -0 | -0 | 18 | 2 | -0 | -0 | -0 | -0 |
| Net profit | 0 | 113 | -1 | -13 | 86 | -0 | -1 | -3 | 68 | 5 | -6 | -4 | -3 | -80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39 | 209 | 329 | 126 | 281 | 194 | 173 | 191 | 277 | 266 | 219 | 191 | 188 | 108 |
| Equity | 18 | 131 | 130 | 117 | 203 | 127 | 127 | 123 | 192 | 197 | 191 | 187 | 184 | 104 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21 | 78 | 199 | 9 | 78 | 67 | 47 | 68 | 86 | 69 | 28 | 4 | 4 | 4 |
| Total debt | 21 | 78 | 199 | 9 | 78 | 67 | 47 | 68 | 86 | 69 | 28 | 4 | 4 | 4 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2005 | — | — |
KM Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Rodholm | Management | 0 companies |
| Kim Madsen | Management | 0 companies |