| Revenue | DKK -14K | -93% |
| EBITDA | DKK -14K | +93% |
| Net profit | DKK -76K | +76% |
| Total assets | DKK 484K | -13% |
| Equity | DKK -921K | -9% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | 27 | 69 | -10 | 2 | -191 | -479 | -80 | -32 | 448 | -101 | -186 | -14 |
| Staff expenses | -0 | -0 | -50 | -0 | -6 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | 27 | 19 | -10 | -5 | -191 | -480 | -80 | -32 | 448 | -101 | -186 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -19 | -19 |
| EBIT | -17 | 27 | 19 | -10 | -5 | -191 | -480 | -80 | -32 | 448 | -114 | -205 | -33 |
| Net financials | -4 | -11 | -13 | -18 | -22 | -19 | -23 | -54 | -22 | -27 | -34 | -41 | -43 |
| Profit before tax | -21 | 16 | 6 | -29 | -27 | -210 | -503 | -134 | -54 | 421 | -6 | -246 | -76 |
| Tax | -4 | 4 | 1 | -6 | -4 | -46 | 55 | -0 | -0 | -0 | 71 | 71 | -0 |
| Net profit | -17 | 13 | 4 | -22 | -22 | -164 | -558 | -134 | -54 | 421 | -77 | -317 | -76 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 258 | 427 | 436 | 462 | 471 | 290 | 502 | 183 | 123 | 582 | 717 | 558 | 484 |
| Equity | 63 | 75 | 80 | 57 | 35 | -129 | -686 | -820 | -873 | -452 | -529 | -845 | -921 |
| Long-term debt | 165 | 235 | 278 | 292 | 302 | 292 | 300 | 317 | 330 | 337 | 333 | 1.351 | 1.387 |
| Short-term debt | 30 | 116 | 78 | 113 | 134 | 127 | 887 | 686 | 667 | 697 | 913 | 52 | 18 |
| Total debt | 196 | 352 | 356 | 405 | 436 | 419 | 1.188 | 1.002 | 997 | 1.034 | 1.246 | 1.403 | 1.405 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COJUMALA ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Melau Thorbjørner | Management | 0 companies |