| Revenue | DKK 79K | +1% |
| EBITDA | DKK -242K | +31% |
| Net profit | DKK -170K | +67% |
| Total assets | DKK 2,5M | -7% |
| Equity | DKK 2,3M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 627 | 983 | 949 | 491 | -42 | 698 | 151 | -45 | -18 | 78 | 78 | 78 | 78 | 79 |
| Staff expenses | -464 | -456 | -455 | -426 | -238 | -165 | -218 | -729 | -161 | -109 | -65 | -77 | -337 | -241 |
| EBITDA | 163 | 527 | 494 | 65 | -281 | 533 | 3.288 | -774 | -179 | -129 | -106 | -122 | -351 | -242 |
| Depreciation & amort. | -21 | -21 | -15 | -42 | -42 | -42 | 1.678 | -23 | -9 | -9 | -9 | -9 | -9 | -13 |
| EBIT | 142 | 506 | 479 | 23 | -323 | 491 | 1.611 | -797 | -187 | -138 | -115 | -130 | -360 | -255 |
| Net financials | 57 | 57 | 57 | 127 | -26 | 193 | 6 | 91 | 543 | 50 | -399 | -39 | -155 | 84 |
| Profit before tax | 198 | 563 | 536 | 150 | -349 | 684 | 1.617 | -709 | 355 | -88 | -515 | -170 | -515 | -170 |
| Tax | 41 | 134 | 117 | 40 | -85 | 174 | 286 | -2 | 1 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 157 | 430 | 419 | 110 | -264 | 511 | 1.331 | -704 | 354 | -88 | -514 | -169 | -515 | -170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.977 | 3.204 | 3.651 | 3.490 | 3.037 | 3.518 | 4.811 | 3.986 | 4.031 | 3.887 | 3.354 | 3.178 | 2.670 | 2.481 |
| Equity | 2.752 | 2.981 | 3.300 | 3.311 | 2.947 | 3.408 | 4.689 | 3.935 | 3.988 | 3.800 | 3.236 | 3.041 | 2.506 | 2.336 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 226 | 223 | 351 | 179 | 90 | 108 | 122 | 52 | 43 | 87 | 118 | 136 | 164 | 145 |
| Total debt | 226 | 223 | 351 | 179 | 90 | 108 | 122 | 52 | 43 | 87 | 118 | 136 | 164 | 145 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — | |
VC Management | Management | 1990 | — | — |
PB Audit | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Per Buch Hansen | Audit | 0 companies |