| Revenue | DKK 218K | +58% |
| EBITDA | DKK 218K | +59% |
| Net profit | DKK 218K | +89% |
| Total assets | DKK 0 | — |
| Equity | DKK -1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.722 | 187 | 231 | 503 | 264 | 0 | 0 | 0 | — | 0 | 64 | 138 | 218 |
| Staff expenses | -632 | -268 | -88 | -73 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 116 | -81 | 143 | -212 | -480 | 0 | 0 | 0 | 0 | 0 | 64 | 137 | 218 |
| Depreciation & amort. | -93 | -79 | -61 | -45 | -137 | -0 | -0 | -0 | -0 | -0 | -41 | -19 | -0 |
| EBIT | 23 | -160 | 82 | -258 | -616 | 0 | 0 | 0 | 0 | 0 | 23 | 118 | 218 |
| Net financials | -65 | -74 | -79 | -94 | -56 | -39 | -41 | -42 | -44 | 0 | 0 | -3 | 0 |
| Profit before tax | -42 | -234 | 2 | -352 | -672 | -39 | -41 | -42 | -44 | 0 | 23 | 115 | 218 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | -0 | -0 |
| Net profit | -42 | -234 | 2 | -352 | -672 | -39 | -41 | -42 | -44 | 0 | 18 | 115 | 218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.300 | 1.055 | 968 | 830 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity | 275 | 42 | 44 | -308 | -980 | -1.019 | -1.059 | -1.102 | -1.146 | -1.146 | -1.128 | -1.013 | -1.013 |
| Long-term debt | 0 | 114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.025 | 900 | 924 | 1.138 | 980 | 1.019 | 1.059 | 1.102 | 1.146 | 1.146 | 1.128 | 1.013 | 1.013 |
| Total debt | 1.025 | 1.013 | 924 | 1.138 | 980 | 1.019 | 1.059 | 1.102 | 1.146 | 1.146 | 1.128 | 1.013 | 1.013 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1987 | — | — | |
VC Founder | Founder | 1987 | — | — |
BJ Audit | Audit | 1997 | — | — |
SB Founder | Founder | 1987 | — | — |
PS Audit | Audit | 1987 | — | — |
JN Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Bent Jørgensen | Audit | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Poul Sørensen | Audit | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Henning Kastel | Board of Directors | 0 companies |
| Kim Grünwald | Board of Directors | 0 companies |