| Revenue | DKK 50K | -61% |
| EBITDA | DKK 50K | -61% |
| Net profit | DKK -33K | -189% |
| Total assets | DKK 3,4M | +2% |
| Equity | DKK -98K | -51% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 17 | — | — | — | — | 195 | 173 | 188 | 97 | 102 | 132 | 128 | 50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | 17 | 0 | 0 | 0 | 0 | 195 | 173 | 188 | 97 | 102 | 132 | 128 | 50 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -9 | -9 | -9 | -10 | -10 | -10 | -10 | -10 |
| EBIT | 14 | 17 | 0 | 0 | 0 | 0 | 186 | 164 | 179 | 87 | 92 | 121 | 117 | 40 |
| Net financials | -34 | -29 | 0 | 0 | 0 | 0 | -105 | -111 | -117 | -125 | -61 | -65 | -65 | -60 |
| Profit before tax | 48 | 45 | 0 | 0 | 0 | 0 | 81 | 53 | 61 | -38 | 31 | 56 | 53 | -21 |
| Tax | 12 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 15 | 12 |
| Net profit | 36 | 41 | 0 | 0 | 0 | 0 | 81 | 53 | 61 | -38 | 31 | 56 | 37 | -33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 707 | 998 | 0 | 0 | 0 | 0 | 2.941 | 2.767 | 2.939 | 2.996 | 3.091 | 3.205 | 3.324 | 3.397 |
| Equity | 17 | 59 | 0 | 0 | 0 | 0 | -265 | -212 | -151 | -189 | -158 | -102 | -64 | -98 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.253 | 3.185 | 3.215 |
| Short-term debt | -725 | -1.056 | 0 | 0 | 0 | 0 | 3.207 | 2.980 | 3.090 | 3.185 | 3.249 | 53 | 203 | 280 |
| Total debt | -725 | -1.056 | 0 | 0 | 0 | 0 | 3.207 | 2.980 | 3.090 | 3.185 | 3.249 | 3.307 | 3.388 | 3.495 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEM HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
SM HOLDING, BJERRE ApS | Company | 33.3% | 33.3% | 2007 |
MM HOLDING, BJERRE ApS | Company | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Holm Madsen | Board of Directors | 0 companies |
| Erik Nørager Madsen | Chairman | 0 companies |
| Michael Holm Madsen | Board of Directors | 0 companies |