| Revenue | DKK -7K | +34% |
| EBITDA | DKK -7K | -34% |
| Net profit | DKK -236 | -100% |
| Total assets | DKK 2,6M | -14% |
| Equity | DKK 2,6M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 66 | -70 | -109 | -121 | -214 | -732 | 121 | 0 | 0 | -4 | -4 | -4 | -5 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 298 | 170 | 122 | 119 | 30 | 138 | 156 | -5 | -4 | -4 | -4 | -4 | -5 | -7 |
| Depreciation & amort. | -280 | -280 | -280 | -280 | -280 | -907 | 70 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 18 | -110 | -158 | -161 | -250 | -769 | 86 | -5 | -4 | -4 | -4 | -4 | -5 | -7 |
| Net financials | 16 | 43 | 41 | 36 | 34 | 28 | 176 | 62 | 37 | 38 | 79 | 36 | 67 | 7 |
| Profit before tax | 33 | -68 | -116 | -125 | -216 | -741 | 262 | 57 | 33 | 34 | 75 | 31 | 62 | -0 |
| Tax | 8 | -18 | -26 | -27 | -47 | -163 | 58 | 13 | 7 | 8 | 16 | 7 | 13 | -0 |
| Net profit | 25 | -50 | -91 | -98 | -168 | -578 | 204 | 45 | 26 | 26 | 59 | 24 | 49 | -0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.580 | 6.222 | 6.119 | 5.891 | 5.684 | 4.777 | 4.806 | 4.526 | 4.220 | 3.915 | 3.630 | 3.301 | 2.984 | 2.579 |
| Equity | 6.183 | 6.133 | 6.042 | 5.795 | 5.474 | 4.745 | 4.791 | 4.511 | 4.205 | 3.900 | 3.615 | 3.286 | 2.969 | 2.564 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 376 | 85 | 78 | 96 | 209 | 32 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Total debt | 376 | 85 | 78 | 96 | 209 | 32 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2011 | — | — |
RK Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2013 | |
| Individual | 33.3% | 33.3% | 2013 | |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Astrup Kristensen | Management | 0 companies |
| Ruth Klausen | Management | 0 companies |