| Revenue | DKK 847K | -4% |
| EBITDA | DKK 167K | +9% |
| Net profit | DKK 128K | +7% |
| Total assets | DKK 410K | +8% |
| Equity | DKK 300K | +25% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 106 | 105 | 149 | 162 | 214 | 190 | 193 | 236 | 312 | 466 | 520 | 676 | 886 | 847 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -93 | -50 | -156 | -226 | -357 | -372 | -450 | -647 | -591 |
| EBITDA | 84 | 81 | -8 | 117 | 170 | 67 | 116 | 20 | 25 | 50 | 57 | 160 | 152 | 167 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 84 | 81 | -8 | 117 | 170 | 67 | 116 | 20 | 25 | 50 | 57 | 160 | 152 | 167 |
| Net financials | 0 | -889 | 0 | -11 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | 0 | -2 |
| Profit before tax | 84 | -808 | -8 | 105 | 168 | 66 | 115 | 19 | 24 | 49 | 56 | 160 | 152 | 165 |
| Tax | 21 | 17 | 25 | 25 | 37 | 15 | 25 | 4 | 5 | 11 | 12 | 35 | 33 | 37 |
| Net profit | 63 | -826 | -33 | 81 | 131 | 52 | 90 | 15 | 19 | 38 | 43 | 125 | 119 | 128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.338 | 594 | 513 | 438 | 242 | 215 | 253 | 212 | 187 | 201 | 205 | 328 | 381 | 410 |
| Equity | 1.321 | 495 | 462 | 93 | 184 | 185 | 223 | 184 | 148 | 129 | 115 | 181 | 240 | 300 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 100 | 51 | 345 | 58 | 31 | 30 | 27 | 39 | 72 | 89 | 146 | 142 | 110 |
| Total debt | 17 | 100 | 51 | 345 | 58 | 31 | 30 | 27 | 39 | 72 | 89 | 146 | 142 | 110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Frantz Palludan | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Birgitte Horn | Board of Directors | 0 companies |
| Kent Gøsta George Bergkvist | Board of Directors | 0 companies |