| Revenue | DKK -80K | -28% |
| EBITDA | DKK -80K | +77% |
| Net profit | DKK -137K | +66% |
| Total assets | DKK 162K | -53% |
| Equity | DKK -656K | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 964 | 1.206 | 825 | 850 | 1.200 | 836 | 649 | 419 | 295 | 452 | 412 | -112 | -80 |
| Staff expenses | -1.102 | -756 | -839 | -699 | -960 | -761 | -735 | -675 | -489 | -490 | -486 | -147 | -0 |
| EBITDA | -139 | 60 | -13 | 151 | 239 | 75 | -86 | -256 | -194 | -38 | -73 | -343 | -80 |
| Depreciation & amort. | -49 | -45 | -42 | -42 | -42 | -42 | -21 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -188 | 15 | -55 | 109 | 197 | 33 | -107 | -256 | -194 | -38 | -73 | -343 | -80 |
| Net financials | -29 | -29 | -31 | -27 | -7 | 2 | 3 | -13 | -21 | -20 | -22 | -57 | -57 |
| Profit before tax | -126 | -14 | -86 | 82 | 191 | 36 | -104 | -269 | -215 | -58 | -95 | -400 | -137 |
| Tax | 45 | -0 | 1 | -0 | 34 | 1 | -25 | -6 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -171 | -14 | -87 | 82 | 157 | 34 | -79 | -263 | -215 | -58 | -95 | -400 | -137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.143 | 698 | 1.501 | 9.423 | 3.139 | 2.049 | 781 | 797 | 855 | 723 | 702 | 345 | 162 |
| Equity | 307 | 294 | 207 | 288 | 445 | 480 | 401 | 138 | 34 | -24 | -119 | -519 | -656 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 23 | 23 | 23 | 24 | 0 |
| Short-term debt | 4.835 | 405 | 1.295 | 9.134 | 2.660 | 1.539 | 375 | 636 | 799 | 724 | 798 | 841 | 818 |
| Total debt | 4.835 | 405 | 1.295 | 9.134 | 2.660 | 1.539 | 375 | 659 | 822 | 747 | 821 | 865 | 818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1991 | — | — | |
VC Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |