| Revenue | DKK 32K | -891% |
| EBITDA | DKK 32K | +891% |
| Net profit | DKK -11K | +77% |
| Total assets | DKK 1,6M | +2% |
| Equity | DKK 1,4M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -358 | -127 | -133 | 74 | 22 | -11 | 203 | -63 | 444 | 62 | 65 | -31 | -4 | 32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -358 | -127 | -133 | 74 | 22 | -11 | 404 | -63 | 444 | 62 | 65 | -31 | -4 | 32 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | 100 | -43 | -323 | -43 | -43 | -43 | -43 | -43 |
| EBIT | -358 | -127 | -133 | 74 | 22 | -11 | 304 | -106 | 121 | 19 | 22 | -74 | -47 | -11 |
| Net financials | 45 | -0 | 2 | 0 | 0 | -0 | 0 | -3 | -5 | 0 | -7 | -2 | -2 | 0 |
| Profit before tax | -314 | -127 | -131 | 74 | 22 | -11 | 304 | -109 | 115 | 19 | 14 | -76 | -49 | -11 |
| Tax | -78 | -32 | -32 | 17 | 5 | -2 | 31 | -24 | 178 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -235 | -95 | -99 | 57 | 17 | -9 | 272 | -85 | -63 | 19 | 14 | -76 | -49 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.767 | 1.699 | 1.636 | 1.888 | 1.405 | 1.679 | 1.769 | 1.791 | 13.341 | 1.811 | 1.832 | 1.756 | 1.559 | 1.585 |
| Equity | 1.717 | 1.622 | 1.523 | 1.580 | 1.401 | 1.392 | 1.665 | 1.580 | 11.708 | 1.591 | 1.605 | 1.529 | 1.389 | 1.427 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141 | 148 |
| Short-term debt | 50 | 77 | 113 | 308 | 3 | 287 | 77 | 211 | 1.633 | 221 | 228 | 228 | 29 | 10 |
| Total debt | 50 | 77 | 113 | 308 | 3 | 287 | 77 | 211 | 1.633 | 221 | 228 | 228 | 170 | 158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2007 | — | — |
JM Management | Management | 2018 | — | — |
SJ Management | Management | 2011 | — | — |
JK Management | Management | 2007 | — | — |
SJ Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Alain Lorang | Management | 0 companies |
| Jan Michelsen | Management | 0 companies |
| Simon James Frank Smith | Management | 0 companies |
| Jørgen Kvist Hansen | Management | 0 companies |
| Simon James Frank Smith | Management | 0 companies |