| Revenue | DKK 157K | -685% |
| EBITDA | DKK 129K | +217% |
| Net profit | DKK -258K | +77% |
| Total assets | DKK 2,4M | -3% |
| Equity | DKK 628K | -29% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 236 | -366 | -904 | -711 | -1.092 | 247 | -19 | 224 | 227 | 218 | -27 | 157 |
| Staff expenses | -54 | -214 | -1 | -0 | -407 | -769 | -765 | -342 | -0 | -0 | -84 | -27 |
| EBITDA | 182 | -579 | -905 | -711 | -1.499 | -545 | -784 | -118 | 227 | 218 | -110 | 129 |
| Depreciation & amort. | -12 | -37 | -586 | -90 | -95 | -55 | -59 | -78 | -98 | -103 | -81 | -114 |
| EBIT | 170 | -617 | -1.491 | -801 | -1.594 | -600 | -843 | -196 | 129 | 115 | -191 | 15 |
| Net financials | -1.403 | 7.484 | -112 | 2.773 | -651 | 11 | -43 | 2 | 86 | 70 | -933 | -273 |
| Profit before tax | -1.232 | 6.867 | -1.603 | 1.972 | -2.246 | -589 | -886 | -194 | 216 | 185 | -1.125 | -258 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.232 | 6.867 | -1.603 | 1.972 | -2.246 | -589 | -886 | -194 | 216 | 185 | -1.125 | -258 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.400 | 7.443 | 8.285 | 8.324 | 5.477 | 4.709 | 3.619 | 3.353 | 3.431 | 3.268 | 2.477 | 2.396 |
| Equity | 2.124 | 7.281 | 6.055 | 6.577 | 3.832 | 3.137 | 2.143 | 1.838 | 1.940 | 2.011 | 886 | 628 |
| Long-term debt | 49 | -4 | 1.622 | 1.541 | 1.461 | 1.381 | 1.301 | 1.253 | 1.211 | 1.124 | 1.011 | 955 |
| Short-term debt | 1.609 | 162 | 609 | 205 | 184 | 191 | 176 | 262 | 280 | 133 | 168 | 469 |
| Total debt | 1.609 | 162 | 2.231 | 1.746 | 1.645 | 1.572 | 1.476 | 1.515 | 1.491 | 1.257 | 1.179 | 1.424 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
HH Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Hans Helge Andersen | Audit | 0 companies |