| Revenue | DKK -3K | -94% |
| EBITDA | DKK -6K | +89% |
| Net profit | DKK -115K | -272% |
| Total assets | DKK 10,5M | -2% |
| Equity | DKK 5,2M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 349 | 231 | 80 | 120 | 120 | 108 | 188 | 161 | 307 | 132 | 236 | -108 | -53 | -3 |
| Staff expenses | -147 | -0 | -0 | -0 | -60 | -256 | -454 | -450 | -346 | -39 | -38 | -3 | -0 | -0 |
| EBITDA | 160 | 195 | 6 | 19 | -56 | -558 | -404 | -418 | -190 | 27 | 274 | -113 | -56 | -6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -2 | -9 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 160 | 195 | 6 | 19 | -56 | -561 | -412 | -422 | -190 | 27 | 274 | -113 | -56 | -6 |
| Net financials | 309 | 930 | 1.089 | 883 | 511 | 233 | -82 | -73 | 82 | 125 | -212 | -10 | 123 | -109 |
| Profit before tax | 469 | 1.316 | 1.095 | 902 | 455 | -328 | -494 | -495 | -108 | 152 | 62 | -123 | 67 | -115 |
| Tax | 2 | -48 | 2 | 4 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 |
| Net profit | 467 | 1.364 | 1.093 | 899 | 455 | -328 | -494 | -495 | -108 | 152 | 62 | -123 | 67 | -115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.910 | 7.786 | 7.722 | 8.444 | 8.425 | 6.963 | 6.552 | 5.842 | 5.693 | 6.770 | 6.529 | 6.394 | 10.727 | 10.533 |
| Equity | 3.456 | 4.772 | 5.817 | 6.666 | 7.071 | 6.693 | 6.148 | 5.600 | 5.438 | 5.534 | 5.540 | 5.360 | 5.368 | 5.192 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 961 | 961 | 961 | 5.162 | 5.165 |
| Short-term debt | 3.454 | 3.014 | 1.905 | 1.778 | 1.354 | 270 | 405 | 242 | 255 | 274 | 28 | 73 | 197 | 176 |
| Total debt | 3.454 | 3.014 | 1.905 | 1.778 | 1.354 | 270 | 405 | 242 | 255 | 1.236 | 989 | 1.034 | 5.359 | 5.341 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1999 | — | — |
VC Management | Management | 1999 | — | — |
BI Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Bent Ivar Andrup | Audit | 0 companies |