| Revenue | DKK -100K | +94% |
| EBITDA | DKK -2,3M | -4436% |
| Net profit | DKK -2,3M | -4241% |
| Total assets | DKK 3,1M | -43% |
| Equity | DKK 1,2M | -66% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -76 | 114 | -75 | -98 | -107 | -99 | -55 | -46 | -90 | -114 | -172 | -98 | -51 | -100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -76 | 121 | -75 | -98 | -107 | -99 | -55 | -46 | -90 | -114 | -172 | -98 | -51 | -2.333 |
| Depreciation & amort. | 4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -80 | 117 | -79 | -102 | -107 | -99 | -55 | -46 | -90 | -114 | -172 | -98 | -51 | -2.333 |
| Net financials | 175 | -965 | 721 | 1.994 | -464 | 893 | 465 | 1.099 | 629 | -47 | -6.679 | -7 | -2 | -5 |
| Profit before tax | 96 | -413 | 643 | 1.892 | -571 | 795 | 410 | 1.053 | 539 | -161 | -6.851 | -105 | -54 | -2.338 |
| Tax | 17 | 217 | 147 | 445 | -0 | 49 | 91 | 231 | 108 | 24 | -1.460 | 1.460 | -0 | -0 |
| Net profit | 79 | -630 | 496 | 1.447 | -571 | 745 | 320 | 822 | 431 | -185 | -5.390 | -1.565 | -54 | -2.338 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.398 | 8.816 | 9.146 | 10.641 | 9.357 | 9.882 | 10.086 | 10.803 | 11.284 | 10.942 | 14.191 | 5.671 | 5.367 | 3.077 |
| Equity | 8.162 | 8.492 | 8.688 | 9.835 | 8.964 | 9.410 | 9.479 | 10.302 | 10.733 | 10.549 | 5.158 | 3.593 | 3.539 | 1.201 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 236 | -324 | 458 | 806 | 393 | 472 | 607 | 501 | 550 | 393 | 9.033 | 2.078 | 1.828 | 1.876 |
| Total debt | 236 | -324 | 458 | 806 | 393 | 472 | 607 | 501 | 550 | 393 | 9.033 | 2.078 | 1.828 | 1.876 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2019 | — | — |
HB Audit | Audit | 1997 | — | — |
JS Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kaastrup | Management | 0 companies |
| Henrik Blixenkrone | Audit | 0 companies |
| Jakob Saabye-Brøndum | Management | 0 companies |