| Revenue | DKK -2K | -91% |
| EBITDA | DKK -595K | +6% |
| Net profit | DKK -825K | -225% |
| Total assets | DKK 4,1M | -22% |
| Equity | DKK 3,6M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 191 | 149 | -64 | -34 | -23 | -18 | -18 | -25 | -15 | -11 | -15 | -36 | -22 | -2 |
| Staff expenses | -151 | -167 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -613 | -593 |
| EBITDA | -99 | -124 | -65 | -34 | -23 | -18 | -18 | -25 | -15 | -11 | -15 | -236 | -635 | -595 |
| Depreciation & amort. | -0 | -0 | -5 | -5 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -99 | -125 | -69 | -39 | -27 | -18 | -18 | -25 | -15 | -11 | -15 | -236 | -635 | -595 |
| Net financials | -445 | 82 | 292 | 440 | -232 | 245 | 48 | 226 | -51 | 254 | 928 | 543 | 1.495 | -230 |
| Profit before tax | -544 | -43 | 223 | 401 | -259 | 227 | 30 | 201 | -66 | 243 | 913 | 308 | 860 | -825 |
| Tax | -2 | 17 | -3 | 2 | 1 | 1 | 1 | 1 | 23 | 56 | 106 | 67 | 199 | -0 |
| Net profit | -542 | -59 | 226 | 400 | -260 | 226 | 29 | 200 | -89 | 187 | 807 | 241 | 661 | -825 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.537 | 3.341 | 3.486 | 3.801 | 3.453 | 3.641 | 3.632 | 3.789 | 3.657 | 3.855 | 4.436 | 4.554 | 5.217 | 4.059 |
| Equity | 2.556 | 2.400 | 2.578 | 2.929 | 2.669 | 2.895 | 2.924 | 3.124 | 3.035 | 3.222 | 3.916 | 4.042 | 4.585 | 3.639 |
| Long-term debt | 921 | 883 | 843 | 809 | 770 | 730 | 688 | 647 | 605 | 565 | 463 | 426 | 400 | 362 |
| Short-term debt | 60 | 59 | 65 | 64 | 15 | 16 | 20 | 18 | 16 | 68 | 58 | 87 | 232 | 58 |
| Total debt | 981 | 942 | 908 | 873 | 784 | 746 | 707 | 665 | 621 | 633 | 520 | 513 | 632 | 421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1998 | — | — |
VC Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |