| Revenue | DKK 237K | -264% |
| EBITDA | DKK 197K | +236% |
| Net profit | DKK 2,6M | -38% |
| Total assets | DKK 37,4M | +4% |
| Equity | DKK 36,3M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -5 | -5 | -5 | -48 | -33 | -63 | -162 | -48 | -105 | 77 | -123 | -145 | 237 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 |
| EBITDA | -5 | -5 | -5 | -5 | -48 | -32 | -63 | -162 | -48 | -105 | -303 | -123 | -145 | 197 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | 0 | -50 | -50 | -467 | -65 | -715 | -50 | -50 | -213 |
| EBIT | -5 | -5 | -5 | -5 | -48 | -32 | -113 | -212 | -515 | -171 | -1.018 | -173 | -195 | -17 |
| Net financials | 815 | 1.102 | 1.419 | 1.838 | 2.089 | 1.922 | 7.549 | 3.187 | 1.959 | 4.013 | 3.130 | 2.829 | 4.952 | 2.779 |
| Profit before tax | 810 | 1.097 | 1.414 | 1.833 | 2.041 | 1.890 | 7.436 | 2.975 | 1.444 | 3.842 | 2.113 | 2.656 | 4.757 | 2.762 |
| Tax | 1 | 10 | -4 | -1 | -33 | -5 | 3 | 65 | -30 | 296 | 29 | -34 | 485 | 121 |
| Net profit | 809 | 1.087 | 1.418 | 1.834 | 2.074 | 1.895 | 7.433 | 2.909 | 1.474 | 3.546 | 2.084 | 2.690 | 4.272 | 2.641 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.771 | 8.735 | 10.134 | 11.956 | 15.389 | 14.434 | 22.043 | 24.068 | 24.928 | 29.285 | 31.125 | 31.907 | 35.892 | 37.443 |
| Equity | 6.877 | 7.867 | 9.189 | 10.925 | 12.899 | 13.893 | 20.226 | 22.635 | 23.609 | 26.656 | 28.240 | 30.429 | 34.201 | 36.343 |
| Long-term debt | 0 | 0 | 0 | 0 | 211 | 376 | 844 | 304 | 291 | 1.278 | 836 | 0 | 232 | 0 |
| Short-term debt | 894 | 868 | 945 | 1.032 | 2.279 | 165 | 972 | 1.129 | 1.028 | 1.351 | 2.049 | 1.478 | 1.459 | 1.100 |
| Total debt | 894 | 868 | 945 | 1.032 | 2.490 | 541 | 1.816 | 1.433 | 1.318 | 2.629 | 2.885 | 1.478 | 1.691 | 1.100 |
| 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 | 66.7% | 66.7% | 1998 | |
| Individual | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |