| Revenue | DKK -2K | — |
| EBITDA | DKK -2K | — |
| Net profit | DKK -11K | +65% |
| Total assets | DKK 83K | +19% |
| Equity | DKK -5,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.623 | 114 | 3.063 | 3.642 | 682 | 1.047 | -48 | 0 | -321 | -3 | -4 | 9 | 0 | -2 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.623 | 769 | 3.717 | 4.297 | -895 | 12.058 | -107 | -106 | -1.549 | -3 | -4 | 9 | 0 | -2 |
| Depreciation & amort. | -0 | -327 | -327 | -327 | -426 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.623 | 441 | 3.390 | 3.970 | -1.321 | 12.058 | -107 | -106 | -1.549 | -3 | -4 | 9 | 0 | -2 |
| Net financials | -1.031 | -1.115 | -179 | -16 | -1 | 0 | 0 | 0 | -177 | -63 | -66 | -87 | -100 | -91 |
| Profit before tax | -3.654 | 1.556 | 3.569 | 3.985 | -1.322 | 12.058 | -107 | -106 | -1.726 | -67 | -70 | -78 | -100 | -94 |
| Tax | -0 | -0 | -0 | -0 | -16 | -0 | -14 | -0 | -9 | -0 | -0 | -0 | -69 | -83 |
| Net profit | -3.654 | 1.556 | 3.569 | 3.985 | -1.307 | 12.058 | -93 | -106 | -1.717 | -67 | -70 | -78 | -31 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.251 | 22.924 | 22.597 | 22.269 | 23.482 | 1.974 | 359 | 403 | 6 | 0 | 0 | 0 | 69 | 83 |
| Equity | -5.075 | -6.631 | -10.200 | -14.186 | -15.492 | -3.434 | -3.527 | -3.633 | -5.350 | -5.416 | -5.487 | -5.565 | -5.596 | -5.606 |
| Long-term debt | 0 | 0 | 0 | 0 | 665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28.327 | 29.555 | 32.797 | 36.455 | 38.309 | 5.408 | 3.886 | 4.035 | 5.356 | 5.416 | 5.487 | 5.565 | 5.665 | 5.689 |
| Total debt | 28.327 | 29.555 | 32.797 | 36.455 | 38.974 | 5.408 | 3.886 | 4.035 | 5.356 | 5.416 | 5.487 | 5.565 | 5.665 | 5.689 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2014 | — | — |
| Audit | 1976 | — | — | |
HP Audit | Audit | 1994 | — | — |
JS Management | Management | 2005 | — | — |
AJ Management | Management | 2024 | — | — |
HN Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOLARCO FINANS A/S | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Johansen | Management | 0 companies |
| Reg. revisor Flemming Thomsen | Audit | 0 companies |
| Henrik Pommerencke | Audit | 0 companies |
| Jørgen Søtofte | Management | 0 companies |
| Anette Johansen | Management | 0 companies |
| Henrik Nygaard Johansen | Management | 0 companies |