| Revenue | DKK -15K | -18% |
| EBITDA | DKK -15K | +18% |
| Net profit | DKK 147K | -40% |
| Total assets | DKK 1,9M | -19% |
| Equity | DKK 1,9M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 75 | 168 | 130 | 93 | 133 | 145 | -18 | -21 | -8 | -18 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -47 | -56 | -79 | 116 | 33 | 26 | 25 | 37 | -18 | -21 | -8 | -18 | -15 |
| Depreciation & amort. | -0 | -0 | -1.002 | -13 | -13 | -13 | -13 | -13 | -320 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -47 | -1.058 | -93 | 102 | 20 | 12 | 12 | -283 | -18 | -21 | -8 | -18 | -15 |
| Net financials | -3 | -10 | -10 | -5 | 250 | -3 | 20 | 37 | 25 | 49 | -376 | 242 | 296 | 203 |
| Profit before tax | -26 | -56 | -1.068 | -98 | 352 | 17 | 33 | 49 | -258 | 31 | -397 | 234 | 278 | 188 |
| Tax | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 7 | -0 | 0 | -0 | 34 | 41 |
| Net profit | -31 | -56 | -1.068 | -98 | 352 | 17 | 33 | 49 | -265 | 31 | -398 | 234 | 244 | 147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.288 | 2.986 | 1.985 | 2.355 | 1.945 | 1.958 | 1.898 | 1.962 | 1.677 | 2.831 | 2.428 | 2.198 | 2.403 | 1.942 |
| Equity | 2.748 | 2.692 | 1.624 | 1.526 | 1.879 | 1.896 | 1.825 | 1.874 | 1.608 | 1.639 | 1.242 | 1.476 | 1.720 | 1.866 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 540 | 294 | 361 | 829 | 66 | 63 | 73 | 88 | 68 | 1.192 | 1.187 | 722 | 683 | 75 |
| Total debt | 540 | 294 | 361 | 829 | 66 | 63 | 73 | 88 | 68 | 1.192 | 1.187 | 722 | 683 | 75 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2012 | — | — |
FK Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
PH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Moosmand | Management | 0 companies |
| Flemming Käehne | Chief Executive Officer | 0 companies |
| Poul Henning Rasmussen | Management | 0 companies |