| Revenue | DKK -19K | -106% |
| EBITDA | DKK -19K | -109% |
| Net profit | DKK -22K | -110% |
| Total assets | DKK 4K | -96% |
| Equity | DKK -43K | -100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 165 | 375 | 1.373 | 808 | 954 | 1.073 | 706 | 474 | 413 | 95 | 115 | 315 | -19 |
| Staff expenses | -432 | -424 | -778 | -851 | -824 | -965 | -628 | -423 | -543 | -744 | -433 | -92 | -1 |
| EBITDA | -17 | -49 | 595 | -43 | 130 | 108 | 79 | 51 | -130 | -649 | -318 | 223 | -19 |
| Depreciation & amort. | 125 | -11 | -15 | -17 | -11 | -14 | -12 | -7 | -0 | -6 | -6 | -5 | -0 |
| EBIT | -142 | -60 | 581 | -60 | 118 | 93 | 67 | 44 | -131 | -655 | -323 | 218 | -19 |
| Net financials | -141 | -13 | -8 | -9 | -5 | -1 | -0 | -0 | -0 | -0 | -8 | -10 | -2 |
| Profit before tax | -283 | -73 | 573 | -69 | 113 | 92 | 67 | 44 | -131 | -655 | -331 | 208 | -22 |
| Tax | -83 | -20 | 156 | -15 | 25 | 21 | 15 | 10 | 270 | -0 | -0 | -0 | -0 |
| Net profit | -200 | -53 | 416 | -54 | 88 | 72 | 52 | 34 | -401 | -655 | -331 | 208 | -22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.203 | 1.253 | 1.777 | 1.606 | 1.722 | 1.288 | 1.294 | 1.305 | 883 | 182 | 152 | 102 | 4 |
| Equity | 995 | 943 | 1.359 | 1.112 | 1.200 | 1.072 | 1.123 | 1.158 | 757 | 102 | -229 | -22 | -43 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 208 | 310 | 418 | 494 | 522 | 216 | 171 | 148 | 126 | 80 | 382 | 123 | 48 |
| Total debt | 208 | 310 | 418 | 494 | 522 | 216 | 171 | 148 | 126 | 80 | 382 | 123 | 48 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1991 | — | — | |
VC Management | Management | 1991 | — | — |
KM Audit | Audit | 1991 | — | — |
EH Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Karsten Madsen | Audit | 0 companies |
| Erno Herbert Metze | Management | 0 companies |
| Asbjørn Christoffersen | Board of Directors | 0 companies |
| Charlotte Biil | Board of Directors | 0 companies |
| Lars Bang Christensen | Board of Directors | 0 companies |
| Julie Friis Metze | Board of Directors | 0 companies |