| Revenue | DKK -15K | +14% |
| EBITDA | DKK -15K | -14% |
| Net profit | DKK -18K | -7% |
| Total assets | DKK 227K | -37% |
| Equity | DKK -38K | -89% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.717 | 1.684 | 913 | -56 | -52 | -66 | -56 | -51 | -20 | -13 | -15 |
| Staff expenses | -2.808 | -2.698 | -2.323 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -92 | -1.014 | -1.410 | -63 | -52 | -66 | -56 | -51 | -20 | -13 | -15 |
| Depreciation & amort. | 16 | 16 | 10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -107 | -1.029 | -1.420 | -63 | -52 | -66 | -56 | -51 | -20 | -13 | -15 |
| Net financials | -18 | -67 | 2.672 | 18 | 15 | 2 | 1 | -4 | -2 | -3 | -3 |
| Profit before tax | -125 | -1.097 | 1.252 | -45 | -37 | -65 | -55 | -55 | -22 | -17 | -18 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 7 | -0 | -0 |
| Net profit | -125 | -1.097 | 1.252 | -45 | -36 | -65 | -55 | -55 | -29 | -17 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.623 | 3.627 | 4.236 | 2.306 | 2.275 | 964 | 800 | 636 | 494 | 362 | 227 |
| Equity | 2.196 | 1.099 | 2.351 | 2.306 | 200 | 135 | 80 | 25 | -3 | -20 | -38 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 826 | 719 | 611 | 497 | 382 | 264 |
| Short-term debt | 2.427 | 2.528 | 1.884 | 0 | 2.075 | 3 | 1 | 0 | 1 | 1 | 1 |
| Total debt | 2.427 | 2.528 | 1.884 | 0 | 2.075 | 829 | 720 | 611 | 498 | 382 | 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 1977 | — | — |
KM Management | Management | 2000 | — | — |
| Audit | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLAUS MORELL ApS | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Morell | Management | 0 companies |
| Klaus Morell | Management | 0 companies |
| Revisionsfirmaet O. V. Andersen | Audit | 0 companies |