| Revenue | DKK -34K | -13% |
| EBITDA | DKK -34K | +13% |
| Net profit | DKK -986K | -130% |
| Total assets | DKK 24,1M | -23% |
| Equity | DKK 19,3M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | -124 | -162 | -69 | -3 | -44 | -313 | -52 | -27 | -23 | -29 | -40 | -34 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 24 | -124 | -162 | -69 | -3 | -44 | -313 | -52 | -27 | -23 | -29 | -40 | -34 |
| Depreciation & amort. | -5 | -0 | -0 | -0 | -0 | -0 | -5 | -5 | -5 | -5 | -5 | -5 | -5 |
| EBIT | 19 | -124 | -162 | -69 | -3 | -44 | -318 | -57 | -32 | -28 | -34 | -45 | -39 |
| Net financials | -505 | -650 | 98 | -224 | -926 | -908 | 7.723 | 978 | 61 | -398 | 235 | -366 | -901 |
| Profit before tax | -486 | -774 | -65 | -293 | -928 | -952 | 7.404 | 921 | 29 | -426 | 201 | -411 | -941 |
| Tax | -116 | -25 | 98 | -186 | 28 | -397 | 1.091 | 92 | 0 | 116 | -214 | 19 | 45 |
| Net profit | -369 | -749 | -163 | -107 | -956 | -556 | 6.313 | 829 | 29 | -542 | 416 | -429 | -986 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.645 | 26.836 | 25.514 | 27.103 | 32.693 | 31.848 | 33.747 | 33.340 | 34.033 | 36.920 | 34.266 | 31.271 | 24.090 |
| Equity | 18.637 | 17.888 | 17.725 | 17.618 | 16.662 | 16.106 | 22.419 | 23.249 | 23.278 | 22.343 | 20.759 | 20.329 | 19.344 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 41 | 7 |
| Short-term debt | 8.008 | 8.949 | 7.790 | 9.486 | 16.031 | 15.742 | 11.328 | 9.999 | 10.756 | 14.577 | 13.507 | 10.901 | 4.739 |
| Total debt | 8.008 | 8.949 | 7.790 | 9.486 | 16.031 | 15.742 | 11.328 | 10.091 | 10.756 | 14.577 | 13.507 | 10.942 | 4.747 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Audit | Audit | 1984 | — | — |
MW Management | Management | 1984 | — | — |
PK Audit | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Multirevision I/S | Audit | 0 companies |
| Mogens Wenzel Andreasen | Management | 0 companies |
| Preben Kellerstrøm | Audit | 0 companies |
| Knud Erik Læssøe Stilling | Board of Directors | 0 companies |