| Revenue | DKK 159K | -27% |
| EBITDA | DKK -130K | -2146% |
| Net profit | DKK -162K | -139% |
| Total assets | DKK 2,3M | -9% |
| Equity | DKK 1,8M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 335 | 344 | 376 | 351 | 402 | 572 | 492 | 546 | 440 | 285 | 228 | 219 | 159 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 262 | 237 | 226 | 222 | 196 | 310 | 264 | 317 | 172 | 69 | 12 | 6 | -130 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 262 | 237 | 226 | 222 | 196 | 310 | 264 | 317 | 172 | 69 | 12 | 6 | -130 |
| Net financials | -0 | -3 | -49 | -87 | -86 | 208 | -222 | 110 | 218 | 132 | 142 | 545 | -32 |
| Profit before tax | 261 | 234 | 275 | 309 | 282 | 518 | 42 | 427 | 390 | 201 | 154 | 551 | -162 |
| Tax | 72 | 68 | 65 | 60 | 68 | 121 | 17 | 104 | 98 | 54 | 44 | 131 | -0 |
| Net profit | 189 | 166 | 210 | 249 | 214 | 397 | 25 | 323 | 292 | 147 | 111 | 420 | -162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 666 | 786 | 800 | 930 | 1.174 | 1.580 | 1.347 | 1.592 | 1.925 | 1.917 | 1.996 | 2.473 | 2.250 |
| Equity | 89 | 255 | 368 | 518 | 631 | 977 | 952 | 1.235 | 1.477 | 1.574 | 1.635 | 2.005 | 1.792 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 577 | 531 | 432 | 413 | 543 | 603 | 395 | 357 | 449 | 343 | 362 | 468 | 458 |
| Total debt | 577 | 531 | 432 | 413 | 543 | 603 | 395 | 357 | 449 | 343 | 362 | 468 | 458 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1999 | — | — |
VC Management | Management | 1999 | — | — |
EO Management | Management | 1999 | — | — |
EB Management | Management | 2008 | — | — |
FT Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Erik Ole Vraa | Management | 0 companies |
| Emil Bennetzen | Management | 0 companies |
| Frank Thomas Jensen | Management | 0 companies |