| Revenue | DKK 79K | -402% |
| EBITDA | DKK 79K | +402% |
| Net profit | DKK -59K | +64% |
| Total assets | DKK 3,3M | -2% |
| Equity | DKK 3,3M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -121 | 148 | 230 | 326 | 163 | 253 | 290 | -2.250 | 3.107 | -27 | -398 | -24 | -26 | 79 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -121 | 148 | 230 | 326 | 163 | 253 | 290 | -2.250 | 3.107 | -27 | -398 | -24 | -26 | 79 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -137 | -1.024 | -137 | -137 | -137 | -137 | -137 |
| EBIT | -121 | 148 | 230 | 326 | 163 | 253 | 290 | -2.387 | 2.083 | -164 | -535 | -162 | -164 | -59 |
| Net financials | -8 | -12 | -16 | -16 | 0 | -1 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -129 | 136 | 214 | 310 | 163 | 252 | 290 | -2.387 | 2.074 | -164 | -535 | -162 | -164 | -59 |
| Tax | -32 | 34 | 52 | 73 | 36 | 55 | 64 | -16 | 944 | -0 | -0 | -36 | -0 | -0 |
| Net profit | -97 | 102 | 161 | 237 | 127 | 196 | 226 | -2.371 | 1.131 | -164 | -535 | -126 | -164 | -59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.640 | 4.408 | 4.557 | 4.997 | 4.994 | 4.934 | 4.831 | 2.895 | 20.063 | 2.521 | 1.984 | 1.858 | 3.403 | 3.343 |
| Equity | 4.063 | 4.165 | 4.326 | 4.564 | 4.454 | 4.448 | 4.674 | 2.303 | 18.285 | 2.290 | 1.755 | 1.629 | 3.316 | 3.258 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87 | 85 |
| Short-term debt | 577 | 242 | 230 | 433 | 541 | 486 | 157 | 592 | 1.778 | 231 | 229 | 229 | 0 | 0 |
| Total debt | 577 | 242 | 230 | 433 | 541 | 486 | 157 | 592 | 1.778 | 231 | 229 | 229 | 87 | 85 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2018 | — | — |
AL Management | Management | 2007 | — | — |
JK Management | Management | 2007 | — | — |
SJ Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Michelsen | Management | 0 companies |
| Alain Lorang | Management | 0 companies |
| Jørgen Kvist Hansen | Management | 0 companies |
| Simon James Frank Smith | Management | 0 companies |