| Revenue | DKK 1,2M | -25% |
| EBITDA | DKK -336K | -183% |
| Net profit | DKK -469K | -401% |
| Total assets | DKK 971K | -48% |
| Equity | DKK -37K | -109% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | 10 | -5 | -5 | -6 | -16 | 1.177 | 1.903 | 1.620 | 1.220 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -880 | -1.264 | -1.215 | -1.282 |
| EBITDA | -10 | 20 | -5 | 3 | -6 | -16 | 297 | 564 | 405 | -336 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -86 | -118 | -136 | -101 |
| EBIT | -10 | 20 | -5 | 3 | -6 | -16 | 211 | 446 | 269 | -437 |
| Net financials | 0 | -5 | -5 | -4 | -0 | -0 | -57 | -236 | -55 | -34 |
| Profit before tax | -10 | 15 | -10 | -1 | -6 | -16 | 154 | 211 | 214 | -472 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 52 | 58 | 58 | -2 |
| Net profit | -10 | 15 | -10 | -1 | -6 | -16 | 102 | 152 | 156 | -469 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80 | 60 | 50 | 49 | 43 | 795 | 2.114 | 1.896 | 1.880 | 971 |
| Equity | 70 | 55 | 45 | 44 | 38 | 22 | 124 | 276 | 433 | -37 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 369 | 0 | 139 | 110 | 143 |
| Short-term debt | 10 | -5 | 5 | 5 | 5 | 404 | 1.975 | 1.467 | 1.336 | 865 |
| Total debt | 10 | -5 | 5 | 5 | 5 | 773 | 1.975 | 1.606 | 1.445 | 1.008 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Unofficial title | Unofficial title | 2023 | — | — |
KE Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Cramer-Kam | Unofficial title | 0 companies |
| Kaj Erik Jensen | Management | 0 companies |