| Revenue | DKK 486K | -4% |
| EBITDA | DKK 486K | -31% |
| Net profit | DKK 375K | -37% |
| Total assets | DKK 2,2M | +39% |
| Equity | DKK 1,6M | +32% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -272 | -197 | — | — | 187 | 257 | 264 | 160 | -111 | -10 | -4 | 727 | 506 | 486 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -249 | -197 | 0 | 0 | 152 | 257 | 264 | 160 | -111 | -10 | -4 | 727 | 705 | 486 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -112 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -249 | -197 | 0 | 0 | 152 | 257 | 152 | 160 | -111 | -10 | -4 | 727 | 705 | 486 |
| Net financials | 169 | 768 | 0 | 0 | 969 | -2.785 | 111 | -37 | -3 | -130 | -6 | -10 | -2 | -4 |
| Profit before tax | -3 | 614 | 0 | 0 | 1.122 | -2.528 | 263 | 123 | -114 | -140 | -10 | 718 | 704 | 482 |
| Tax | -61 | -47 | -0 | -0 | -91 | 55 | 58 | 35 | -0 | -0 | -0 | 148 | 111 | 107 |
| Net profit | 59 | 661 | 0 | 0 | 1.212 | -2.583 | 205 | 88 | -114 | -140 | -10 | 570 | 592 | 375 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.579 | 2.262 | 0 | 0 | 3.392 | 2.137 | 1.116 | 1.025 | 866 | 957 | 835 | 1.722 | 1.566 | 2.171 |
| Equity | 1.963 | 1.254 | 0 | 0 | 2.951 | 369 | 574 | 662 | 547 | 629 | 619 | 1.189 | 1.182 | 1.557 |
| Long-term debt | -172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -444 | -504 | 0 | 0 | 440 | 1.763 | 543 | 363 | 319 | 328 | 216 | 533 | 384 | 614 |
| Total debt | -616 | -504 | 0 | 0 | 440 | 1.763 | 543 | 363 | 319 | 328 | 216 | 533 | 384 | 614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1998 | — | — |
VC Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Ian McGlinchey | Board of Directors | 0 companies |
| Ole Frands Sigetty | Chairman | 0 companies |
| Jonathan Paul Farrelly | Board of Directors | 0 companies |