| Revenue | DKK -529K | +1067% |
| EBITDA | DKK -1,2M | -63% |
| Net profit | DKK 1,2M | +2188% |
| Total assets | DKK 46M | -7% |
| Equity | DKK 40,9M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.083 | -1.396 | -977 | -939 | -1.029 | -942 | -676 | -691 | -716 | -514 | -200 | -45 | -529 |
| Staff expenses | -188 | -0 | -797 | -1.070 | -1.066 | -1.080 | -1.055 | -1.076 | -1.048 | -869 | -844 | -690 | -673 |
| EBITDA | -1.271 | -1.396 | -1.774 | -2.008 | -2.095 | -2.022 | -1.731 | -1.767 | -1.764 | -1.383 | -1.044 | -735 | -1.201 |
| Depreciation & amort. | 5 | -5 | -117 | -128 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -12 |
| EBIT | -1.276 | -1.401 | -1.891 | -2.137 | -2.095 | -2.022 | -1.731 | -1.767 | -1.764 | -1.383 | -1.044 | -745 | -1.214 |
| Net financials | 10.264 | 9.600 | 5.185 | 5.280 | -1.796 | 104 | -494 | 4.717 | -2.356 | 3.216 | -4.849 | 1.350 | 3.107 |
| Profit before tax | 8.115 | 8.199 | 3.277 | 3.137 | -3.316 | -1.726 | -1.933 | 2.992 | -4.120 | 1.833 | -5.690 | 605 | 1.893 |
| Tax | 2.449 | 2.175 | 1.815 | 1.465 | 270 | 761 | 28 | 790 | -895 | 498 | -1.103 | 550 | 647 |
| Net profit | 5.666 | 6.025 | 1.462 | 1.672 | -3.586 | -2.487 | -1.960 | 2.202 | -3.225 | 1.335 | -4.588 | 54 | 1.247 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81.983 | 84.813 | 84.979 | 80.978 | 71.556 | 66.681 | 62.443 | 66.133 | 63.113 | 61.013 | 53.981 | 49.313 | 46.006 |
| Equity | 75.237 | 81.127 | 81.588 | 80.260 | 70.674 | 64.187 | 62.227 | 62.429 | 59.204 | 60.039 | 53.451 | 44.706 | 40.852 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.395 | 1.969 |
| Short-term debt | 6.746 | 3.686 | 3.390 | 718 | 882 | 2.493 | 216 | 3.704 | 3.910 | 975 | 530 | 3.213 | 3.185 |
| Total debt | 6.746 | 3.686 | 3.390 | 718 | 882 | 2.493 | 216 | 3.704 | 3.910 | 975 | 530 | 4.608 | 5.154 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
VC Management | Management | 1989 | — | — |
NB Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Niels Bruno Jensen | Audit | 0 companies |