| Revenue | DKK 262 | -100% |
| EBITDA | DKK -975 | -102% |
| Net profit | DKK -777 | -102% |
| Total assets | DKK 375K | +4% |
| Equity | DKK 44K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -103 | 246 | -90 | 289 | 185 | 190 | 148 | 45 | 57 | 200 | 58 | 60 | 0 |
| Staff expenses | -234 | -232 | -109 | -271 | -41 | -109 | -183 | -0 | -0 | -0 | -5 | -0 | -1 |
| EBITDA | -539 | 14 | -199 | 18 | 144 | 81 | -35 | 44 | 57 | 200 | 52 | 60 | -1 |
| Depreciation & amort. | -7 | -17 | -34 | -27 | -2 | -2 | -2 | -2 | -1 | -0 | -0 | -0 | -0 |
| EBIT | -546 | -3 | -233 | -9 | 142 | 79 | -38 | 42 | 56 | 200 | 52 | 60 | -1 |
| Net financials | -3 | -4 | -5 | -10 | -16 | -14 | -28 | -29 | -14 | -0 | -0 | -0 | -0 |
| Profit before tax | -549 | -7 | -238 | -19 | 127 | 65 | -65 | 13 | 42 | 200 | 52 | 60 | -1 |
| Tax | 47 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -168 | 11 | 13 | -0 |
| Net profit | -596 | -6 | -238 | -19 | 127 | 65 | -65 | 13 | 42 | 368 | 41 | 46 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 423 | 603 | 435 | 257 | 333 | 409 | 339 | 352 | 297 | 482 | 379 | 362 | 375 |
| Equity | -328 | -335 | -573 | -592 | -465 | -400 | -465 | -452 | -410 | -42 | -1 | 45 | 44 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 750 | 937 | 1.008 | 849 | 798 | 809 | 804 | 804 | 707 | 524 | 380 | 317 | 331 |
| Total debt | 750 | 937 | 1.008 | 849 | 798 | 809 | 804 | 804 | 707 | 524 | 380 | 317 | 331 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Unofficial title | Unofficial title | 2026 | — | — |
| Audit | 1986 | — | — | |
HL Audit | Audit | 1986 | — | — |
GC Unofficial title | Unofficial title | 2025 | — | — |
VB Founder | Founder | 1986 | — | — |
NJ Deputy | Deputy | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Cramer-Kam | Unofficial title | 0 companies |
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Henning Lind | Audit | 0 companies |
| Ghazwan Cheikh-Youssef | Unofficial title | 0 companies |
| Vagn Brandrup | Founder | 0 companies |
| Nis Jørn Bennetzen | Deputy | 0 companies |