| Revenue | DKK -13K | -1% |
| EBITDA | DKK -13K | +1% |
| Net profit | DKK 800K | +223% |
| Total assets | DKK 17,5M | +20% |
| Equity | DKK 14,7M | +5% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -5 | -9 | -8 | -8 | -6 | 1.992 | -9 | -9 | -13 | -13 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -22 | -5 | -9 | -8 | -8 | -6 | 1.992 | -9 | -9 | -13 | -13 | -13 |
| Depreciation & amort. | -138 | -276 | -276 | -276 | -276 | -276 | -276 | -276 | -276 | -276 | -138 | -0 |
| EBIT | -160 | -280 | -284 | -283 | -284 | -282 | 1.716 | -284 | -285 | -288 | -151 | -13 |
| Net financials | 1.009 | 113 | 675 | 429 | -767 | -589 | 1.431 | 3.788 | -191 | -34 | 428 | 820 |
| Profit before tax | 849 | -167 | 390 | 146 | -1.050 | -871 | 3.147 | 3.504 | -475 | -322 | 277 | 807 |
| Tax | -80 | -13 | -2 | -1 | -36 | -9 | 448 | -1 | 7 | 1 | 30 | 7 |
| Net profit | 929 | -154 | 392 | 147 | -1.014 | -863 | 2.699 | 3.505 | -482 | -324 | 248 | 800 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.015 | 5.227 | 9.780 | 9.088 | 8.452 | 10.829 | 15.084 | 13.743 | 14.792 | 14.316 | 14.561 | 17.492 |
| Equity | 1.009 | 855 | 5.791 | 5.938 | 6.596 | 8.810 | 12.646 | 12.567 | 14.364 | 13.926 | 14.055 | 14.733 |
| Long-term debt | 1.168 | 1.979 | 2.361 | 1.790 | 1.798 | 1.798 | 1.805 | 296 | 168 | 168 | 168 | 168 |
| Short-term debt | 2.838 | 2.394 | 1.629 | 1.360 | 58 | 222 | 633 | 879 | 261 | 223 | 338 | 2.591 |
| Total debt | 4.006 | 4.373 | 3.989 | 3.149 | 1.855 | 2.019 | 2.438 | 1.175 | 428 | 390 | 506 | 2.759 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2013 | — | — |
RA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ib | Management | 0 companies |
| René Andersen | Management | 0 companies |