| Revenue | DKK 54K | -10% |
| EBITDA | DKK 54K | -10% |
| Net profit | DKK 54K | -11% |
| Total assets | DKK 113K | -8% |
| Equity | DKK 94K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.070 | 1.452 | 1.227 | 1.090 | 859 | 791 | 201 | 61 | 111 | 49 | 54 | 69 | 60 | 54 |
| Staff expenses | -975 | -1.214 | -1.173 | -1.081 | -863 | -647 | -348 | -94 | -51 | -114 | -54 | -0 | -0 | -0 |
| EBITDA | 137 | 238 | 105 | 59 | -4 | 144 | -147 | -33 | 60 | -66 | 1 | 69 | 60 | 54 |
| Depreciation & amort. | 139 | -137 | -148 | -112 | -88 | -88 | -154 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | 101 | -43 | -53 | -92 | 56 | -300 | -33 | 60 | -66 | 1 | 69 | 60 | 54 |
| Net financials | -42 | -25 | -26 | -8 | 27 | -15 | -1 | -11 | -0 | -1 | -1 | 0 | 0 | 0 |
| Profit before tax | -43 | 75 | -68 | -61 | -16 | 42 | -237 | -44 | 60 | -66 | -0 | 69 | 61 | 54 |
| Tax | 21 | 19 | 25 | 25 | 25 | 9 | 32 | 44 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -65 | 56 | -94 | -86 | -41 | 32 | -269 | -88 | 60 | -66 | -0 | 69 | 61 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.069 | 1.031 | 764 | 703 | 508 | 457 | 71 | 180 | 249 | 190 | 83 | 124 | 123 | 113 |
| Equity | 70 | 126 | 33 | 126 | 86 | 118 | -151 | 161 | 221 | 154 | 40 | 109 | 108 | 94 |
| Long-term debt | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 999 | 904 | 731 | 377 | 422 | 339 | 222 | 20 | 28 | 36 | 43 | 15 | 14 | 18 |
| Total debt | 999 | 904 | 731 | 577 | 422 | 339 | 222 | 20 | 28 | 36 | 43 | 15 | 14 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2009 | — | — |
JB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Karen Marie Løhndorf | Management | 0 companies |
| John Bisgaard | Management | 0 companies |