| Revenue | DKK -86K | -32% |
| EBITDA | DKK -86K | +32% |
| Net profit | DKK 2,7M | -24% |
| Total assets | DKK 29,1M | +8% |
| Equity | DKK 28,7M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -32 | -46 | — | — | — | — | — | — | — | — | -126 | -86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -32 | -46 | -30 | -35 | -23 | -15 | -56 | -56 | -28 | -73 | -126 | -86 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -32 | -46 | -30 | -35 | -23 | -15 | -56 | -56 | -28 | -73 | -126 | -86 |
| Net financials | 1.813 | 2.447 | 1.698 | 2.812 | 2.611 | 3.225 | 2.819 | 2.832 | 3.959 | 5.255 | 5.291 | 4.063 | 2.731 |
| Profit before tax | 1.801 | 2.416 | 1.652 | 2.782 | 2.773 | 3.202 | 2.885 | 2.776 | 3.903 | 5.226 | 5.218 | 3.937 | 2.646 |
| Tax | 53 | 25 | 55 | 94 | 98 | 84 | 40 | 76 | 26 | 279 | 172 | 387 | -68 |
| Net profit | 1.748 | 2.390 | 1.597 | 2.688 | 2.675 | 3.118 | 2.844 | 2.700 | 3.877 | 4.947 | 5.046 | 3.549 | 2.714 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.929 | 10.250 | 10.478 | 11.207 | 12.301 | 14.289 | 15.759 | 17.027 | 19.419 | 23.062 | 26.013 | 26.943 | 29.146 |
| Equity | 7.870 | 10.164 | 10.391 | 11.024 | 12.288 | 14.007 | 15.745 | 16.945 | 19.322 | 22.769 | 25.314 | 26.364 | 28.678 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 59 | 86 | 87 | 182 | 13 | 283 | 14 | 82 | 97 | 293 | 699 | 579 | 469 |
| Total debt | 59 | 86 | 87 | 182 | 13 | 283 | 14 | 82 | 97 | 293 | 699 | 579 | 469 |
| 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 | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1998 | |
| Individual | 33.3% | 33.3% | 1998 | |
| Individual | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Kim Jybæk | Board of Directors | 0 companies |