| Revenue | DKK -6K | -62% |
| EBITDA | DKK -206K | +55% |
| Net profit | DKK -168K | +54% |
| Total assets | DKK 1M | -17% |
| Equity | DKK 571K | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -88 | 16 | 21 | -39 | -7 | -14 | -14 | -13 | -14 | -14 | -15 | -15 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -88 | 45 | 44 | -39 | -7 | -14 | -14 | -13 | -14 | -14 | -15 | -458 | -206 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -88 | 45 | 44 | -39 | -7 | -14 | -14 | -13 | -14 | -14 | -15 | -458 | -206 |
| Net financials | -6 | -15 | -11 | 286 | -3 | -4 | -2 | -1 | -0 | 0 | 0 | -7 | -10 |
| Profit before tax | -94 | 31 | 32 | 246 | -10 | -18 | -15 | -15 | -14 | -14 | -15 | -465 | -216 |
| Tax | 53 | -0 | 20 | -6 | -2 | -16 | -3 | -3 | -3 | -3 | -3 | -102 | -48 |
| Net profit | -147 | 31 | 12 | 253 | -8 | -2 | -12 | -11 | -11 | -11 | -12 | -363 | -168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 452 | 450 | 450 | 450 | 450 | 2.500 | 1.500 | 1.500 | 1.500 | 1.500 | 1.500 | 1.200 | 1.000 |
| Equity | 144 | 113 | 101 | 354 | 346 | 1.943 | 1.147 | 1.136 | 1.125 | 1.114 | 1.102 | 739 | 571 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 255 | 284 | 316 | 70 | 80 | 98 | 118 | 133 | 147 | 161 | 176 | 341 | 357 |
| Total debt | 255 | 284 | 316 | 70 | 80 | 98 | 118 | 133 | 147 | 161 | 176 | 341 | 357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2024 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SN Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Per Michael Olsen | Management | 0 companies |
| John Stener Madsen | Chief Executive Officer | 0 companies |
| Sussi Nanette Kirkegaard Mouritsen | Management | 0 companies |