| Revenue | DKK 149K | -79% |
| EBITDA | DKK -160K | -146% |
| Net profit | DKK -79K | -125% |
| Total assets | DKK 3,5M | +85% |
| Equity | DKK 343K | -19% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 381 | 623 | 389 | -111 | -248 | 82 | 99 | 652 | 30 | 705 | 149 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -318 | -309 |
| EBITDA | 381 | 623 | 389 | -111 | -471 | 82 | 99 | 652 | -662 | 348 | -160 |
| Depreciation & amort. | -39 | -39 | -97 | -60 | -64 | -32 | -32 | -24 | -12 | -19 | -11 |
| EBIT | 342 | 584 | 292 | -171 | -535 | 50 | 66 | 628 | -674 | 329 | -171 |
| Net financials | 0 | -20 | 9 | -11 | -29 | -30 | -34 | -35 | -34 | -13 | 92 |
| Profit before tax | 342 | 564 | 301 | -182 | -563 | 20 | 32 | 593 | -708 | 316 | -79 |
| Tax | 136 | 136 | 71 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 206 | 428 | 230 | -182 | -563 | 20 | 32 | 593 | -708 | 316 | -79 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.100 | 2.773 | 1.482 | 1.424 | 1.111 | 991 | 1.333 | 1.407 | 1.720 | 1.868 | 3.454 |
| Equity | 256 | 683 | 913 | 731 | 167 | 187 | 220 | 813 | 105 | 421 | 343 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 845 | 2.090 | 569 | 693 | 943 | 804 | 1.113 | 594 | 1.615 | 1.446 | 3.112 |
| Total debt | 845 | 2.090 | 569 | 693 | 943 | 804 | 1.113 | 594 | 1.615 | 1.446 | 3.112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2014 | — | — |
MT Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kari Munch-Christiansen | Management | 0 companies |
| Marianne Tonnesen | Management | 0 companies |