| Revenue | DKK 0 | — |
| EBITDA | DKK 165K | -52% |
| Net profit | DKK 165K | -52% |
| Total assets | DKK 242K | +238% |
| Equity | DKK -11M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | -60 | -6 | -6 | -6 | -5 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | 0 | -5 | -60 | -6 | -6 | -6 | -5 | -5 | 493 | 303 | 346 | 165 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 0 | -5 | -60 | -6 | -6 | -6 | -5 | -5 | 493 | 303 | 346 | 165 |
| Net financials | 454 | 661 | 896 | 1.032 | 603 | 564 | 503 | 423 | 150 | 497 | 308 | 351 | 170 |
| Profit before tax | 454 | 661 | 891 | 972 | 597 | 558 | 496 | 418 | 145 | 493 | 303 | 346 | 165 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 454 | 661 | 891 | 972 | 597 | 558 | 496 | 418 | 145 | 493 | 303 | 346 | 165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61 | 22 | 22 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 72 | 242 |
| Equity | -18.261 | -17.600 | -16.709 | -15.737 | -13.942 | -13.384 | -12.887 | -12.469 | -12.324 | -11.832 | -11.529 | -11.183 | -11.017 |
| Long-term debt | 11.139 | 11.139 | 11.139 | 11.139 | 11.139 | 11.139 | 11.139 | 11.139 | 11.139 | 11.139 | 11.139 | 11.139 | 11.139 |
| Short-term debt | 27 | 27 | 32 | 71 | 77 | 83 | 90 | 95 | 100 | 105 | 110 | 115 | 120 |
| Total debt | 11.166 | 11.166 | 11.171 | 11.210 | 11.216 | 11.222 | 11.229 | 11.234 | 11.239 | 11.245 | 11.250 | 11.255 | 11.260 |
| 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 | 2002 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| 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 |
| Jørgen Jensen | Board of Directors | 0 companies |
| Louise Sook Brodersen | Chairman | 0 companies |
| Anni Margrethe Furbo Brodersen | Board of Directors | 0 companies |