| Revenue | DKK -40K | -64% |
| EBITDA | DKK -40K | +64% |
| Net profit | DKK -1,8M | -244% |
| Total assets | DKK 6,1M | -25% |
| Equity | DKK -1M | -228% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 310 | -118 | -44 | 9 | -125 | -148 | -95 | -40 | -18 | -48 | 22 | 49 | -110 | -40 |
| Staff expenses | -4 | -6 | -1 | -3 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 305 | -124 | -45 | 6 | -127 | -148 | -95 | -40 | -18 | -48 | 22 | 49 | -110 | -40 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 305 | -124 | -45 | 6 | -127 | -148 | -95 | -40 | -18 | -48 | 22 | 49 | -110 | -40 |
| Net financials | 1 | -551 | -29 | -5 | -53 | -99 | -69 | -262 | -751 | -394 | -162 | -254 | -426 | -1.807 |
| Profit before tax | 306 | -675 | -75 | 1 | -180 | -247 | -163 | -302 | -770 | -441 | -140 | -205 | -536 | -1.847 |
| Tax | 76 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -0 | -0 | -0 |
| Net profit | 230 | -675 | -75 | 1 | -180 | -247 | -163 | -302 | -770 | -441 | -137 | -205 | -536 | -1.847 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 645 | 24 | 104 | 133 | 3.425 | 4.331 | 4.559 | 4.569 | 8.299 | 8.020 | 8.250 | 8.367 | 8.141 | 6.069 |
| Equity | 483 | -292 | -367 | -366 | -546 | -793 | -957 | -1.259 | 2.128 | 1.686 | 1.550 | 1.345 | 809 | -1.038 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 162 | 317 | 471 | 499 | 3.971 | 5.124 | 5.516 | 5.828 | 6.171 | 6.333 | 6.700 | 7.022 | 7.333 | 7.107 |
| Total debt | 162 | 317 | 471 | 499 | 3.971 | 5.124 | 5.516 | 5.828 | 6.171 | 6.333 | 6.700 | 7.022 | 7.333 | 7.107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1999 | — | — |
VC Management | Management | 1999 | — | — |
KM Audit | Audit | 2000 | — | — |
MB Audit | Audit | 2002 | — | — |
UH Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Karsten Madsen | Audit | 0 companies |
| Michael Bagner | Audit | 0 companies |
| Ulla Hansen | Management | 0 companies |