| Revenue | DKK 1,2M | -35921% |
| EBITDA | DKK -241K | -7339% |
| Net profit | DKK -245K | -7461% |
| Total assets | DKK 316K | +791% |
| Equity | DKK -265K | -1273% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 143 | 182 | 172 | 370 | 233 | -35 | 74 | 95 | 297 | 0 | -3 | 1.162 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.404 |
| EBITDA | 143 | 182 | 172 | 370 | 233 | -35 | 74 | 95 | 297 | 0 | -3 | -241 |
| Depreciation & amort. | -68 | -71 | -83 | -81 | -79 | -10 | -8 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 75 | 111 | 89 | 289 | 154 | -46 | 66 | 95 | 297 | 0 | -3 | -241 |
| Net financials | -106 | -117 | -154 | -134 | -114 | -100 | -86 | -75 | -18 | -0 | 0 | -4 |
| Profit before tax | -31 | -6 | 2 | 223 | 109 | -55 | -20 | 21 | 279 | -0 | -3 | -245 |
| Tax | 10 | 16 | 18 | 34 | 15 | 20 | -0 | -0 | 14 | -48 | -0 | -0 |
| Net profit | -41 | -657 | -15 | 221 | 94 | -74 | -20 | 21 | 265 | 48 | -3 | -245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.303 | 2.268 | 2.150 | 2.051 | 2.045 | 2.126 | 2.141 | 2.136 | 35 | 37 | 36 | 316 |
| Equity | 28 | -629 | -644 | -424 | -330 | -330 | -350 | -329 | -65 | -16 | -19 | -265 |
| Long-term debt | 2.201 | 2.143 | 2.056 | 1.962 | 1.860 | 2.130 | 2.005 | 1.908 | 0 | 0 | 0 | 0 |
| Short-term debt | 40 | 703 | 673 | 438 | 426 | 291 | 451 | 523 | 100 | 53 | 55 | 581 |
| Total debt | 2.241 | 2.847 | 2.729 | 2.401 | 2.286 | 2.421 | 2.456 | 2.431 | 100 | 53 | 55 | 581 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2024 | — | — |
BL Management | Management | 2011 | — | — |
AO Management | Management | 2023 | — | — |
BK Management | Management | 2024 | — | — |
JP Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Incorpoart ApS | Company | 100.0% | 100.0% | 2023 |
MAMI INVEST ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Joan Sandborg Jørgensen | Management | 0 companies |
| Brian Lindekilde Madsen | Management | 0 companies |
| Annette Overgaard | Management | 0 companies |
| Bjarne Kjær-Jensen | Management | 0 companies |
| Jørgen Poulsen | Management | 0 companies |