| Revenue | DKK -35K | -113% |
| EBITDA | DKK -35K | -113% |
| Net profit | DKK -13K | +31% |
| Total assets | DKK 3,8M | -6% |
| Equity | DKK 3,7M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 268 | 225 | 174 | — | 119 | 242 | 112 | 154 | 94 | 245 | 98 | 265 | 273 | -35 |
| Staff expenses | -0 | -0 | -62 | -0 | -50 | -103 | -169 | -161 | -172 | -253 | -111 | -1 | -5 | -0 |
| EBITDA | 269 | 225 | 112 | 0 | 69 | 139 | -58 | -7 | -78 | -8 | -13 | 264 | 268 | -35 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -48 | -0 | -0 | -108 | -0 | -0 |
| EBIT | 269 | 225 | 112 | 0 | 69 | 139 | -58 | -17 | -125 | -8 | -13 | 157 | 268 | -35 |
| Net financials | 606 | 213 | 344 | 0 | 267 | 484 | 583 | 274 | 226 | 624 | 324 | -607 | -208 | 22 |
| Profit before tax | 875 | 438 | 460 | 0 | 336 | 624 | 525 | 258 | 101 | 616 | 311 | -451 | 60 | -13 |
| Tax | 55 | 48 | 23 | -0 | -12 | 27 | -33 | 11 | -31 | -7 | -2 | 31 | 79 | -0 |
| Net profit | 820 | 390 | 437 | 0 | 349 | 597 | 558 | 247 | 132 | 622 | 313 | -482 | -19 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.165 | 2.244 | 2.395 | 0 | 2.990 | 3.799 | 4.414 | 4.549 | 4.470 | 5.143 | 5.422 | 4.370 | 4.068 | 3.841 |
| Equity | 1.303 | 1.596 | 1.935 | 0 | 2.555 | 3.048 | 3.500 | 3.639 | 3.661 | 4.170 | 4.369 | 3.829 | 3.748 | 3.735 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 225 | 192 | 0 | 51 | 137 | 79 | 212 | 0 | 0 |
| Short-term debt | 621 | 551 | 455 | 0 | 434 | 526 | 721 | 897 | 755 | 820 | 953 | 330 | 319 | 105 |
| Total debt | 862 | 648 | 455 | 0 | 434 | 750 | 913 | 897 | 807 | 957 | 1.033 | 542 | 319 | 105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Audit | Audit | 2003 | — | — |
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
AB Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 25.0% | 25.0% | 2022 | |
| Individual | 25.0% | 25.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2001 | |
| Individual | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Sædding Revision | Audit | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Axel Bødskov | Audit | 0 companies |