| Revenue | DKK -5K | — |
| EBITDA | DKK -5K | -9% |
| Net profit | DKK 350K | -40% |
| Total assets | DKK 6,9M | +6% |
| Equity | DKK 1,4M | +33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 304 | 95 | 93 | 94 | 94 | 98 | 73 | -25 | -34 | -107 | -2 | 0 | 0 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 234 | 66 | 65 | 86 | 85 | 90 | 65 | -32 | -41 | -115 | -9 | -6 | -5 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 234 | 66 | 65 | 86 | 85 | 90 | 65 | -32 | -41 | -115 | -9 | -6 | -5 | -5 |
| Net financials | -975 | -435 | -637 | 174 | 86 | -207 | -9 | 109 | 79 | 535 | -25 | -57 | 655 | 402 |
| Profit before tax | -741 | -369 | -572 | 260 | 171 | -117 | 57 | 77 | 39 | 420 | -34 | -62 | 650 | 397 |
| Tax | 69 | -9 | -0 | -0 | -0 | -0 | -0 | 5 | 5 | 33 | 154 | -33 | 67 | 46 |
| Net profit | -810 | -360 | -572 | 260 | 171 | -117 | 57 | 72 | 34 | 387 | -188 | -29 | 584 | 350 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.680 | 5.309 | 4.736 | 5.357 | 5.592 | 6.197 | 6.337 | 6.162 | 6.149 | 6.148 | 5.990 | 5.897 | 6.545 | 6.920 |
| Equity | 1.301 | 940 | 269 | 529 | 694 | 575 | 631 | 701 | 731 | 683 | 495 | 465 | 1.049 | 1.399 |
| Long-term debt | 1.298 | 1.156 | 1.083 | 1.008 | 930 | 918 | 904 | 862 | 819 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.082 | 3.213 | 3.384 | 3.820 | 3.968 | 4.704 | 4.802 | 4.599 | 4.599 | 5.465 | 5.495 | 5.432 | 5.496 | 5.521 |
| Total debt | 4.379 | 4.369 | 4.467 | 4.828 | 4.898 | 5.622 | 5.706 | 5.462 | 5.418 | 5.465 | 5.495 | 5.432 | 5.496 | 5.521 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PK Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Preben Kidmose Jensen | Management | 0 companies |