| Revenue | — | — |
| EBITDA | DKK -69K | +26% |
| Net profit | DKK -69K | +25% |
| Total assets | DKK 68K | -51% |
| Equity | DKK 31K | -69% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -33 | -45 | -82 | -58 | -70 | -72 | -97 | -94 | -58 | -34 | -137 | -93 | -69 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -33 | -45 | -82 | -58 | -70 | -72 | -97 | -94 | -58 | -34 | -137 | -93 | -69 |
| Net financials | 59 | 60 | 57 | 42 | 42 | 42 | 41 | 42 | -597 | -1.631 | -0 | 0 | 0 | -0 |
| Profit before tax | 31 | 14 | -1 | -40 | -16 | -28 | -30 | -56 | -691 | -1.690 | -34 | -137 | -93 | -69 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 31 | 14 | -1 | -40 | -16 | -28 | -30 | -56 | -691 | -1.690 | -34 | -137 | -93 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.927 | 2.941 | 2.933 | 2.901 | 2.886 | 2.860 | 2.819 | 2.781 | 2.090 | 389 | 342 | 238 | 137 | 68 |
| Equity | 2.901 | 2.915 | 2.914 | 2.874 | 2.858 | 2.830 | 2.800 | 2.744 | 2.054 | 364 | 330 | 193 | 100 | 31 |
| Long-term debt | 12 | 14 | 15 | 15 | 16 | 16 | 16 | 17 | 13 | 13 | 11 | 9 | 9 | 10 |
| Short-term debt | 14 | 12 | 4 | 11 | 12 | 14 | 3 | 20 | 23 | 12 | 2 | 36 | 28 | 27 |
| Total debt | 26 | 26 | 19 | 26 | 27 | 30 | 19 | 37 | 36 | 25 | 12 | 45 | 37 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2007 | — | — |
MV Management | Management | 2007 | — | — |
JK Management | Management | 2014 | — | — |
SM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Patrice Magne | Management | 0 companies |
| Mathieu Vincent Henri-Francois Pouletty | Management | 0 companies |
| Jørgen Kvist Hansen | Management | 0 companies |
| Søren Meiling | Management | 0 companies |