| Revenue | DKK -97K | -10% |
| EBITDA | DKK -97K | +10% |
| Net profit | DKK -1,2M | -190% |
| Total assets | DKK 8,8M | -16% |
| Equity | DKK 7,7M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | -36 | -60 | -61 | -51 | -60 | -65 | -71 | -84 | -105 | -111 | -100 | -107 | -97 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -52 | -36 | -60 | -61 | -51 | -60 | -65 | -71 | -84 | -105 | -111 | -100 | -107 | -97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -52 | -36 | -60 | -61 | -51 | -60 | -65 | -71 | -84 | -105 | -111 | -100 | -107 | -97 |
| Net financials | 239 | 599 | 681 | 898 | -112 | 616 | -131 | 488 | 5 | 2.904 | 1.182 | 643 | 1.765 | -1.386 |
| Profit before tax | 187 | 563 | 621 | 838 | -164 | 555 | -197 | 418 | -79 | 2.799 | 1.072 | 543 | 1.658 | -1.483 |
| Tax | 41 | 121 | 33 | 116 | -38 | 134 | -53 | 103 | -8 | 616 | 237 | 120 | 365 | -322 |
| Net profit | 146 | 441 | 588 | 721 | -125 | 421 | -144 | 315 | -71 | 2.183 | 835 | 422 | 1.292 | -1.162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.450 | 7.856 | 8.571 | 8.688 | 8.189 | 8.447 | 8.009 | 8.066 | 7.739 | 10.181 | 9.098 | 9.234 | 10.458 | 8.808 |
| Equity | 7.383 | 7.728 | 8.066 | 8.537 | 8.162 | 8.333 | 7.939 | 8.004 | 7.683 | 9.617 | 7.451 | 7.759 | 8.934 | 7.650 |
| Long-term debt | 39 | 72 | 4 | 81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28 | 57 | 501 | 70 | 28 | 114 | 70 | 63 | 56 | 564 | 1.647 | 1.475 | 1.524 | 1.158 |
| Total debt | 67 | 128 | 505 | 152 | 28 | 114 | 70 | 63 | 56 | 564 | 1.647 | 1.475 | 1.524 | 1.158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Audit | Audit | 1998 | — | — |
VE Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Alstrøm | Audit | 0 companies |
| Vibeke Eggers | Management | 0 companies |