| Revenue | DKK 37K | -29% |
| EBITDA | DKK -212K | +14% |
| Net profit | DKK -241K | +14% |
| Total assets | DKK 1,3M | -7% |
| Equity | DKK 366K | -40% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.159 | 1.160 | 1.498 | 138 | 40 | 24 | 36 | 42 | 44 | 53 | 37 |
| Staff expenses | -898 | -926 | -765 | -292 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 262 | 234 | 4 | 1.507 | 40 | 24 | 36 | 42 | 44 | -247 | -212 |
| Depreciation & amort. | -128 | -114 | -141 | 830 | -12 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 133 | 120 | -137 | 677 | 28 | 24 | 36 | 42 | 44 | -247 | -212 |
| Net financials | -2 | -1 | -2 | -5 | 0 | -30 | -31 | -29 | -29 | -26 | -30 |
| Profit before tax | 131 | 118 | -140 | 671 | 9 | -6 | 6 | 14 | 15 | -273 | -242 |
| Tax | 35 | 29 | -28 | 157 | -13 | -0 | -0 | 3 | 3 | 6 | -1 |
| Net profit | 96 | 89 | -112 | 514 | 22 | -6 | 6 | 11 | 12 | -279 | -241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 957 | 924 | 667 | 1.823 | 1.713 | 1.721 | 1.720 | 1.547 | 1.709 | 1.409 | 1.309 |
| Equity | 689 | 681 | 428 | 842 | 864 | 858 | 864 | 874 | 886 | 607 | 366 |
| Long-term debt | 0 | 0 | 0 | 23 | 23 | 23 | 23 | 0 | 0 | 6 | 0 |
| Short-term debt | 229 | 225 | 240 | 956 | 826 | 840 | 834 | 672 | 823 | 796 | 943 |
| Total debt | 229 | 225 | 240 | 978 | 848 | 863 | 856 | 672 | 823 | 802 | 943 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Unofficial title | Unofficial title | 2023 | — | — |
Mv Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Colstrup | Unofficial title | 0 companies |
| Marc van Leeuwen Hartun Bennedsen | Management | 0 companies |