| Revenue | DKK -10K | -12% |
| EBITDA | DKK -10K | +12% |
| Net profit | DKK -711K | -28% |
| Total assets | DKK 4M | -27% |
| Equity | DKK 3,4M | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -187 | -33 | -53 | -28 | -14 | -24 | -36 | 6 | -9 | -9 | -8 | -11 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -245 | -33 | -53 | -28 | -14 | -24 | -36 | 6 | -9 | -9 | -8 | -11 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -245 | -33 | -53 | -28 | -14 | -24 | -36 | -7 | -9 | -9 | -8 | -11 | -10 |
| Net financials | -55 | -672 | 1.483 | 372 | -116 | -4.237 | 668 | 275 | 564 | 1.021 | 188 | -545 | -701 |
| Profit before tax | -300 | -705 | 1.430 | 344 | -130 | -4.261 | 631 | 268 | 555 | 1.012 | 180 | -556 | -711 |
| Tax | -0 | 5 | -53 | 32 | -5 | 21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -300 | -710 | 1.483 | 313 | -125 | -4.282 | 631 | 268 | 555 | 1.012 | 180 | -556 | -711 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.752 | 6.303 | 7.751 | 7.974 | 7.850 | 4.574 | 5.523 | 5.766 | 5.361 | 7.441 | 5.454 | 5.422 | 3.978 |
| Equity | 6.422 | 5.711 | 7.194 | 7.507 | 7.382 | 3.101 | 3.732 | 4.000 | 3.460 | 4.472 | 4.652 | 4.096 | 3.385 |
| Long-term debt | 0 | 150 | 299 | 193 | 131 | 64 | 12 | 12 | 12 | 0 | 0 | 0 | 0 |
| Short-term debt | 330 | 441 | 258 | 274 | 337 | 1.409 | 1.779 | 1.754 | 1.889 | 2.969 | 802 | 1.316 | 531 |
| Total debt | 330 | 591 | 557 | 467 | 468 | 1.473 | 1.791 | 1.766 | 1.901 | 2.969 | 802 | 1.316 | 531 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Audit | Audit | 2005 | — | — |
KM Founder | Founder | 2005 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVESTMENT & CONSULTING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Henrik Larsen | Audit | 0 companies |
| Kirsten Mølbæk Gram | Founder | 0 companies |
| Jørgen Skjødt | Chief Executive Officer | 0 companies |