| Revenue | DKK 3K | -97% |
| EBITDA | DKK 3K | -97% |
| Net profit | DKK 2K | +108% |
| Total assets | DKK 192K | -24% |
| Equity | DKK 39K | -36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.030 | 1.951 | 1.177 | 1.312 | 220 | 238 | 219 | — | — | — | — | 101 | 3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.469 | 1.173 | 1.177 | 1.312 | 108 | 122 | 96 | 116 | 120 | 89 | 230 | 101 | 3 |
| Depreciation & amort. | -969 | -894 | -894 | -894 | -110 | -110 | -110 | -110 | -110 | -130 | -130 | -125 | -0 |
| EBIT | 501 | 279 | 283 | 418 | -2 | 12 | -13 | 7 | 11 | -40 | 100 | -23 | 3 |
| Net financials | -335 | -272 | -233 | -57 | -1 | -2 | -2 | 0 | 0 | 0 | 0 | -2 | -1 |
| Profit before tax | 166 | 8 | 50 | 361 | -2 | 10 | -15 | 4 | 8 | -43 | 98 | -25 | 2 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 166 | 8 | 50 | 361 | -2 | 10 | -15 | 4 | 8 | -43 | 98 | -25 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.798 | 9.635 | 8.778 | 7.921 | 931 | 831 | 726 | 608 | 502 | 385 | 262 | 252 | 192 |
| Equity | 5.111 | 5.119 | 5.169 | 6.830 | 881 | 781 | 669 | 538 | 414 | 288 | 155 | 61 | 39 |
| Long-term debt | 4.142 | 376 | 158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.447 | 4.038 | 3.342 | 976 | 34 | 33 | 27 | 105 | 112 | 95 | 104 | 110 | 63 |
| Total debt | 5.589 | 4.413 | 3.500 | 976 | 34 | 33 | 27 | 105 | 112 | 95 | 104 | 110 | 63 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS | Audit | 2005 | — | — |
KM Management | Management | 2024 | — | — |
RS Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 25.0% | 25.0% | 2005 | |
| Individual | 25.0% | 25.0% | 2005 | |
| Individual | 50.0% | 25.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Schifter Thorsen | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Rasmus Sielemann Christensen | Management | 0 companies |
| Claus Peter Hovmand Madsen | Board of Directors | 0 companies |
| Erik Fogt | Board of Directors | 0 companies |