| Revenue | DKK 450K | +76% |
| EBITDA | DKK 332K | +127% |
| Net profit | DKK 301K | +1751% |
| Total assets | DKK 77K | -29% |
| Equity | DKK 34K | -36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -328 | 217 | 263 | — | 247 | 272 | 225 | 287 | 278 | 256 | 450 |
| Staff expenses | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -225 | 120 | 3 | 0 | 158 | 164 | 112 | 179 | 170 | 146 | 332 |
| Depreciation & amort. | -0 | -164 | -164 | -0 | -164 | -164 | -164 | -164 | -164 | -164 | -30 |
| EBIT | -225 | -44 | -160 | 0 | -6 | 0 | -51 | 16 | 6 | -18 | 302 |
| Net financials | -164 | -53 | -50 | 0 | -23 | -12 | -0 | -1 | -1 | -1 | -1 |
| Profit before tax | -62 | -97 | -210 | 0 | -28 | -12 | -52 | 15 | 5 | -18 | 301 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 6 | -97 | -210 | 0 | -28 | -12 | -52 | 15 | 5 | -18 | 301 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.753 | 1.573 | 0 | 0 | 959 | 781 | 612 | 419 | 280 | 109 | 77 |
| Equity | 845 | 748 | 0 | 0 | 730 | 718 | 570 | 385 | 231 | 52 | 34 |
| Long-term debt | -640 | 480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -266 | 342 | 0 | 0 | 226 | 60 | 38 | 31 | 47 | 57 | 44 |
| Total debt | -906 | 822 | 0 | 0 | 226 | 60 | 38 | 31 | 47 | 57 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Management | Management | 2006 | — | — |
KM Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Christensen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |