| Revenue | DKK 130K | -1% |
| EBITDA | DKK -565K | +16% |
| Net profit | DKK -601K | +14% |
| Total assets | DKK 171K | -63% |
| Equity | DKK -860K | -232% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.304 | 952 | -1.108 | 1.784 | -438 | -2.293 | -392 | -417 | 131 | 130 |
| Staff expenses | -0 | -0 | -0 | -1.194 | -1.948 | -1.897 | -1.443 | -1.244 | -808 | -695 |
| EBITDA | 1.304 | 4.352 | -1.108 | 200 | -2.386 | 6.690 | -1.835 | -1.661 | -677 | -565 |
| Depreciation & amort. | -241 | -0 | -40 | -119 | -14 | 5.440 | -10 | -0 | -0 | -0 |
| EBIT | 1.063 | 4.352 | -1.148 | 81 | -2.401 | 1.250 | -1.845 | -1.661 | -677 | -565 |
| Net financials | -220 | -537 | -442 | -276 | -469 | 6 | -229 | -31 | -4 | -36 |
| Profit before tax | 843 | 3.815 | -1.590 | -195 | -2.870 | 1.257 | -2.074 | -1.692 | -681 | -601 |
| Tax | -0 | 1.395 | 90 | 20 | -791 | -1 | 82 | -0 | 17 | -0 |
| Net profit | 843 | 2.420 | -1.680 | -215 | -2.079 | 1.258 | -2.156 | -1.692 | -698 | -601 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.476 | 28.828 | 27.635 | 27.697 | 6.441 | 4.586 | 2.621 | 712 | 457 | 171 |
| Equity | 2.640 | 12.260 | 10.579 | 10.364 | 4.188 | 4.455 | 1.982 | 290 | -259 | -860 |
| Long-term debt | 5.936 | 11.976 | 11.261 | 10.708 | 0 | 0 | 0 | 0 | 0 | 54 |
| Short-term debt | 5.900 | 3.429 | 4.542 | 5.352 | 2.252 | 131 | 639 | 422 | 716 | 977 |
| Total debt | 11.836 | 15.405 | 15.803 | 16.060 | 2.252 | 131 | 639 | 422 | 716 | 1.032 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Audit | Audit | 1982 | — | — |
SH Audit | Audit | 1982 | — | — |
KM Management | Management | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Chairman | 1982 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Jørgensen | Audit | 0 companies |
| Sven Halberg | Audit | 0 companies |
| Karla Magdalene Olsson | Management | 0 companies |
| Jesper Michael Koefoed | Board of Directors | 0 companies |
| Arne Olsson | Chairman | 0 companies |
| Annelise Esther Simone Ladegourdie Olsson | Board of Directors | 0 companies |
| Jørgen Ulrik Mathiesen | Chairman | 0 companies |
| Carrinna Emmilie Svensson | Board of Directors | 0 companies |
| Niels Werner Baunsøe | Board of Directors | 0 companies |