| Revenue | DKK -12K | -69% |
| EBITDA | DKK -12K | +69% |
| Net profit | DKK -14K | +70% |
| Total assets | DKK 48K | -5% |
| Equity | DKK -145K | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 211 | -32 | 4 | -51 | -60 | -15 | -102 | -71 | 691 | -81 | -69 | -86 | -39 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 211 | -32 | 4 | -51 | -60 | -15 | -102 | -71 | 691 | -81 | -69 | -86 | -39 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -21 | -21 | -21 | -21 | -21 | -18 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 211 | -32 | 4 | -73 | -82 | -36 | -123 | -93 | 673 | -81 | -69 | -86 | -39 | -12 |
| Net financials | -270 | -712 | -700 | -2.412 | -169 | -37 | -81 | -89 | -66 | -41 | -277 | -0 | -5 | -1 |
| Profit before tax | -60 | -744 | -696 | -2.500 | -251 | -74 | -204 | -182 | 607 | -121 | -347 | -86 | -45 | -14 |
| Tax | -0 | 22 | -0 | -0 | -0 | -0 | -0 | -143 | 143 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -60 | -766 | -696 | -2.500 | -251 | -74 | -204 | -39 | 464 | -121 | -347 | -86 | -45 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.540 | 8.101 | 7.489 | 3.486 | 2.679 | 2.625 | 2.491 | 2.599 | 1.836 | 690 | 344 | 85 | 51 | 48 |
| Equity | 6.149 | 5.063 | 4.270 | 1.672 | 320 | 247 | 43 | 4 | 468 | 346 | -0 | -87 | -131 | -145 |
| Long-term debt | -7 | 0 | 0 | 0 | 2.947 | 1.473 | 2.305 | 1.364 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.399 | 3.038 | 3.218 | 1.814 | 885 | 956 | 144 | 1.232 | 1.369 | 344 | 344 | 172 | 182 | 193 |
| Total debt | 2.392 | 3.038 | 3.218 | 1.814 | 2.358 | 2.378 | 2.449 | 2.595 | 1.369 | 344 | 344 | 172 | 182 | 193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kai Marius Møller | Audit | 0 companies |