| Revenue | DKK -129K | +184% |
| EBITDA | DKK 46K | +105% |
| Net profit | DKK 673K | -61% |
| Total assets | DKK 25M | +0% |
| Equity | DKK 24,6M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -168 | -15 | -331 | -54 | 1.203 | 755 | 5.748 | 4.946 | 3.358 | 1.214 | 0 | -43 | -45 | -129 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.450 | -0 | -0 | -0 | -0 | -866 | -175 |
| EBITDA | -168 | -15 | -331 | -54 | 377 | 694 | 570 | 1.038 | -796 | 467 | -179 | -43 | -912 | 46 |
| Depreciation & amort. | -0 | -0 | -0 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -168 | -15 | -331 | -72 | 377 | 694 | 570 | 1.038 | -796 | 467 | -179 | -43 | -912 | 46 |
| Net financials | -317 | -88 | -580 | -2.742 | 7 | -17 | -9 | -11 | -29 | -11 | 0 | 20.436 | 2.792 | 817 |
| Profit before tax | -486 | -104 | -911 | -2.814 | 385 | 677 | 561 | 1.027 | -825 | 456 | -179 | 20.393 | 1.881 | 863 |
| Tax | -88 | 225 | -0 | -0 | -0 | -0 | -0 | 29 | -0 | -0 | -0 | -0 | 141 | 190 |
| Net profit | -398 | -329 | -911 | -2.814 | 385 | 677 | 561 | 998 | -825 | 456 | -179 | 20.393 | 1.740 | 673 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.630 | 7.592 | 6.712 | 3.371 | 5.997 | 5.876 | 3.465 | 5.773 | 3.637 | 4.093 | 1.904 | 22.481 | 24.911 | 24.968 |
| Equity | 6.252 | 5.715 | 4.755 | 1.892 | 2.227 | 2.904 | 3.465 | 4.462 | 3.637 | 4.093 | 1.904 | 22.297 | 24.037 | 24.588 |
| Long-term debt | 1.273 | 1.273 | 1.273 | 2.546 | 3.520 | 2.722 | 0 | 0 | 0 | 0 | 0 | 0 | 139 | 333 |
| Short-term debt | 105 | 604 | 683 | 206 | 250 | 250 | 0 | 1.311 | 0 | 0 | 0 | 184 | 735 | 48 |
| Total debt | 1.378 | 1.877 | 1.956 | 1.479 | 3.770 | 2.972 | 0 | 1.311 | 0 | 0 | 0 | 184 | 874 | 381 |
| 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 |