| Revenue | DKK 163K | -412% |
| EBITDA | DKK -527K | +48% |
| Net profit | DKK -833K | +26% |
| Total assets | DKK 1,9M | -21% |
| Equity | DKK -1,9M | -79% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -117 | -124 | -135 | -182 | -172 | 149 | 935 | 782 | 898 | 1.295 | 1.430 | -52 | 163 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -445 | -561 | -837 | -966 | -1.264 | -966 | -690 |
| EBITDA | -117 | -124 | -135 | -182 | -172 | 149 | 490 | 221 | 61 | 329 | 166 | -1.018 | -527 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -117 | -124 | -135 | -182 | -172 | 149 | 490 | 221 | 61 | 329 | 166 | -1.018 | -527 |
| Net financials | 1 | 126 | 22 | 513 | -252 | -36 | -85 | -41 | 225 | 334 | -38 | -104 | -306 |
| Profit before tax | -116 | 2 | -113 | 331 | -424 | 113 | 406 | 180 | 286 | 663 | 128 | -1.122 | -832 |
| Tax | -41 | -6 | -30 | -7 | -0 | -0 | -96 | -50 | 66 | 193 | 32 | 5 | 0 |
| Net profit | -76 | 8 | -82 | 339 | -424 | 113 | 501 | 230 | 220 | 471 | 96 | -1.127 | -833 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.682 | 3.191 | 2.905 | 2.777 | 2.320 | 2.964 | 3.414 | 4.103 | 6.264 | 7.274 | 4.896 | 2.462 | 1.941 |
| Equity | -1.395 | -1.387 | -1.469 | -1.130 | -1.555 | -1.442 | -940 | -710 | -490 | -20 | 76 | -1.051 | -1.883 |
| Long-term debt | 683 | 673 | 685 | 763 | 766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.394 | 3.905 | 3.689 | 3.144 | 3.109 | 4.406 | 4.354 | 4.814 | 6.755 | 7.294 | 4.820 | 3.512 | 3.825 |
| Total debt | 3.077 | 4.578 | 4.374 | 3.907 | 3.874 | 4.406 | 4.354 | 4.814 | 6.755 | 7.294 | 4.820 | 3.512 | 3.825 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OKS Invest aps | Company | 50.0% | 25.0% | 2018 |
| Individual | 50.0% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |