| Revenue | DKK 4,1M | -1% |
| EBITDA | DKK 18K | -63% |
| Net profit | DKK 4K | -73% |
| Total assets | DKK 347K | -66% |
| Equity | DKK -441K | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 244 | 113 | 62 | 26 | 409 | 265 | 205 | 2.685 | 5.175 | 4.108 | 4.086 |
| Staff expenses | -0 | -0 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 244 | 113 | -85 | -128 | 132 | 64 | 42 | 38 | 191 | 48 | 18 |
| Depreciation & amort. | -0 | -0 | -0 | -6 | -0 | -0 | -0 | -0 | -0 | 5 | -0 |
| EBIT | 244 | 113 | -85 | -134 | 132 | 64 | 42 | 38 | 191 | 43 | 18 |
| Net financials | -285 | -281 | -281 | -288 | -292 | -215 | 255 | 213 | -31 | -22 | -13 |
| Profit before tax | -40 | -168 | -367 | -422 | -161 | -151 | 297 | 251 | 160 | 20 | 4 |
| Tax | -50 | -1 | -0 | -0 | -35 | -33 | 65 | 55 | 35 | 4 | -0 |
| Net profit | 10 | -167 | -367 | -422 | -125 | -118 | 232 | 196 | 125 | 16 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.529 | 7.321 | 7.350 | 7.467 | 7.459 | 7.495 | 572 | 500 | 943 | 1.033 | 347 |
| Equity | 786 | 623 | 332 | -182 | -307 | -425 | -848 | -653 | -528 | -445 | -441 |
| Long-term debt | 0 | 3.480 | 3.480 | 3.283 | 3.082 | 2.855 | 0 | 0 | 0 | 0 | 4 |
| Short-term debt | 6.579 | 3.059 | 3.468 | 4.365 | 4.684 | 5.064 | 1.421 | 1.153 | 1.471 | 1.478 | 783 |
| Total debt | 6.579 | 6.539 | 6.949 | 7.648 | 7.766 | 7.919 | 1.421 | 1.153 | 1.471 | 1.478 | 788 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karina Mess | Management | 0 companies |