| Revenue | DKK 86K | +1% |
| EBITDA | DKK 86K | +1% |
| Net profit | DKK 53K | +15% |
| Total assets | DKK 1,3M | -7% |
| Equity | DKK 982K | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -54 | -48 | -182 | -73 | -84 | 31 | 10 | 43 | 40 | 42 | 51 | 51 | 86 | 86 |
| Staff expenses | -27 | -26 | -34 | -9 | -21 | -8 | -8 | -12 | -7 | -7 | -7 | -3 | -0 | -0 |
| EBITDA | -81 | -74 | -216 | -82 | -104 | 23 | 1 | 31 | 33 | 35 | 44 | 54 | 86 | 86 |
| Depreciation & amort. | -0 | -0 | -8 | -26 | -38 | -38 | -39 | -39 | -19 | -20 | -21 | -21 | -21 | -20 |
| EBIT | -81 | -74 | -224 | -108 | -143 | -16 | -38 | -8 | 14 | 16 | 23 | 33 | 64 | 66 |
| Net financials | 4 | 0 | -0 | -0 | -14 | -18 | -18 | -19 | -19 | -10 | -20 | -19 | -18 | -13 |
| Profit before tax | -16 | -37 | -137 | -108 | -156 | -34 | -56 | -27 | -5 | 6 | 2 | 14 | 46 | 53 |
| Tax | 30 | 19 | 43 | 92 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -46 | -56 | -181 | -200 | -156 | -34 | -56 | -27 | -5 | 6 | 2 | 14 | 46 | 53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.516 | 1.425 | 1.668 | 1.513 | 1.487 | 1.427 | 1.413 | 1.405 | 1.386 | 1.405 | 1.412 | 1.403 | 1.431 | 1.336 |
| Equity | 74 | 18 | -162 | 1.138 | 981 | 947 | 891 | 864 | 860 | 865 | 868 | 882 | 928 | 982 |
| Long-term debt | 1.441 | 1.402 | 1.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 | 4 | 5 | 376 | 505 | 480 | 522 | 541 | 526 | 540 | 544 | 521 | 503 | 354 |
| Total debt | 1.443 | 1.407 | 1.830 | 376 | 505 | 480 | 522 | 541 | 526 | 540 | 544 | 521 | 503 | 354 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2009 | — | — |
BK Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIERITZ ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Munch Jensen | Management | 0 companies |
| Benny Køppen Mieritz | Management | 0 companies |