| Revenue | DKK -23K | — |
| EBITDA | DKK -23K | -11% |
| Net profit | DKK -27K | -145% |
| Total assets | DKK 6,3M | -2% |
| Equity | DKK 5,4M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 | 71 | 0 | — | — | — | — | — | — | — | — | — | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 28 | 54 | -6 | -6 | -4 | -4 | -12 | -30 | -16 | -16 | -22 | -21 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 28 | 54 | -6 | -6 | -4 | -4 | -12 | -30 | -16 | -16 | -22 | -21 | -23 |
| Net financials | 0 | -7 | -5 | -6 | -0 | 3 | -46 | 625 | 1.282 | 2.003 | 30.193 | 76 | -4 |
| Profit before tax | 28 | 47 | -11 | -12 | -4 | -1 | -793 | 595 | 1.267 | 1.987 | 30.171 | 55 | -27 |
| Tax | 7 | 12 | -3 | -2 | -1 | -0 | -0 | -48 | -123 | 78 | -206 | -5 | -0 |
| Net profit | 21 | 35 | -8 | -11 | -3 | -1 | -793 | 643 | 1.389 | 1.909 | 30.377 | 60 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 455 | 387 | 386 | 274 | 265 | 268 | 19.352 | 21.629 | 22.122 | 23.439 | 34.703 | 6.423 | 6.321 |
| Equity | 238 | 273 | 265 | 254 | 251 | 250 | 14.207 | 14.850 | 16.239 | 21.948 | 10.326 | 5.386 | 5.359 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5.000 | 5.236 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 218 | 114 | 121 | 20 | 14 | 18 | 145 | 1.543 | 5.883 | 1.491 | 24.377 | 1.037 | 962 |
| Total debt | 218 | 114 | 121 | 20 | 14 | 18 | 5.145 | 6.779 | 5.883 | 1.491 | 24.377 | 1.037 | 962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Morpheus ApS | Company | 25.0% | 25.0% | 2021 |
OSCA ApS | Company | 25.0% | 25.0% | 2021 |
LICUNO ApS | Company | 25.0% | 25.0% | 2021 |
MKS INVEST ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Koue Smith | Management | 0 companies |