| Revenue | DKK -10K | -321% |
| EBITDA | DKK -10K | -321% |
| Net profit | DKK -10K | -325% |
| Total assets | DKK 142K | -8% |
| Equity | DKK 121K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 95 | — | — | 426 | -44 | 259 | -118 | -46 | -7 | 148 | 9 | -8 | 5 | -10 |
| Staff expenses | -0 | -0 | -0 | -319 | -95 | -30 | -40 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -194 | -111 | 73 | 107 | -138 | 229 | -158 | -46 | -7 | 148 | 9 | -8 | 5 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -194 | -111 | 73 | 107 | -138 | 229 | -158 | -46 | -7 | 148 | 9 | -8 | 5 | -10 |
| Net financials | -10 | 0 | -18 | -19 | -10 | -27 | -12 | -14 | -12 | -3 | -4 | -3 | -0 | 0 |
| Profit before tax | -204 | -111 | 55 | 88 | -148 | 201 | -171 | -59 | -19 | 144 | 6 | -11 | 5 | -10 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -1 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -204 | -177 | 55 | 88 | -148 | 201 | -171 | -57 | -18 | 144 | 6 | -11 | 5 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 235 | 255 | 686 | 768 | 326 | 771 | 666 | 530 | 156 | 361 | 339 | 407 | 154 | 142 |
| Equity | 213 | 37 | 92 | 180 | 32 | 234 | 63 | 6 | -12 | 132 | 138 | 127 | 131 | 121 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22 | 219 | 594 | 588 | 294 | 538 | 603 | 524 | 169 | 229 | 201 | 280 | 22 | 21 |
| Total debt | 22 | 219 | 594 | 588 | 294 | 538 | 603 | 524 | 169 | 229 | 201 | 280 | 22 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2007 | — | — |
MK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAIZEN INVEST ApS | Company | 66.7% | 66.7% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Wolff-Petersen | Management | 0 companies |
| Mår Klinge Jacobsen | Management | 0 companies |