| Revenue | DKK -27K | +14% |
| EBITDA | DKK -102K | -13% |
| Net profit | DKK 45K | -89% |
| Total assets | DKK 7M | +0% |
| Equity | DKK 6,9M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -25 | -31 | -42 | -25 | -32 | -30 | -28 | -25 | -29 | -52 | -28 | -24 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -46 | -50 | -50 | -50 | -50 | -50 | -50 | -50 | -67 | -75 |
| EBITDA | -37 | -25 | -31 | -42 | -71 | -82 | -80 | -78 | -75 | -79 | -102 | -78 | -90 | -102 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -37 | -25 | -31 | -42 | -71 | -82 | -80 | -78 | -75 | -79 | -102 | -78 | -90 | -102 |
| Net financials | 918 | 1.178 | 369 | 120 | 519 | 716 | -281 | 1.144 | 137 | 1.005 | -1.365 | 641 | 581 | 159 |
| Profit before tax | 881 | 1.153 | 338 | 77 | 448 | 634 | -361 | 1.067 | 62 | 926 | -1.467 | 563 | 490 | 57 |
| Tax | -0 | -0 | 80 | 18 | 100 | 139 | -0 | 161 | 14 | 206 | -323 | 123 | 102 | 12 |
| Net profit | 881 | 1.153 | 258 | 59 | 349 | 495 | -361 | 906 | 48 | 719 | -1.144 | 440 | 388 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.221 | 8.093 | 8.580 | 7.656 | 7.746 | 7.888 | 7.112 | 7.696 | 7.594 | 8.391 | 6.521 | 6.732 | 6.988 | 6.977 |
| Equity | 6.250 | 7.355 | 7.563 | 7.572 | 7.571 | 7.716 | 7.006 | 7.562 | 7.260 | 7.923 | 6.428 | 6.684 | 6.950 | 6.872 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 971 | 738 | 1.016 | 84 | 175 | 171 | 107 | 135 | 334 | 468 | 93 | 49 | 38 | 105 |
| Total debt | 971 | 738 | 1.016 | 84 | 175 | 171 | 107 | 135 | 334 | 468 | 93 | 49 | 38 | 105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 1999 | — | — |
P | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Vilhelm Dantzer | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Vibeke Dantzer | Board of Directors | 0 companies |
| Grethe Dantzer | Board of Directors | 0 companies |