| Revenue | DKK 124K | -85% |
| EBITDA | DKK -480K | -73% |
| Net profit | DKK -4,1M | -106% |
| Total assets | DKK 109,5M | -5% |
| Equity | DKK 99,7M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | -18 | -21 | -19 | -30 | -40 | -233 | 6.262 | 852 | 124 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.732 | -1.129 | -604 |
| EBITDA | -13 | -11 | -12 | -19 | -18 | -21 | -19 | -30 | -40 | -233 | 4.530 | -277 | -480 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 |
| EBIT | -13 | -11 | -12 | -19 | -18 | -21 | -19 | -30 | -40 | -233 | 4.530 | -277 | -492 |
| Net financials | 383 | 1.359 | -723 | 3.447 | -523 | 462 | 2.830 | 9.253 | 10.054 | -51 | 9.585 | 66.343 | -3.619 |
| Profit before tax | 370 | 1.348 | -735 | 3.428 | -540 | 440 | 2.810 | 9.223 | 10.014 | -284 | 14.115 | 66.066 | -4.111 |
| Tax | 93 | 337 | -159 | 795 | -115 | 97 | 243 | 1.266 | 1.334 | -0 | 128 | 772 | -0 |
| Net profit | 277 | 1.011 | -576 | 2.634 | -426 | 343 | 2.567 | 7.957 | 8.681 | -284 | 13.987 | 65.294 | -4.111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.776 | 4.035 | 3.141 | 6.708 | 6.824 | 7.233 | 10.424 | 19.623 | 28.768 | 35.788 | 46.120 | 115.380 | 109.455 |
| Equity | 2.592 | 3.603 | 3.027 | 5.660 | 5.235 | 5.578 | 8.145 | 16.102 | 24.783 | 24.499 | 38.486 | 103.779 | 99.668 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 28 | 28 | 0 |
| Short-term debt | 184 | 432 | 114 | 1.047 | 1.589 | 1.654 | 2.278 | 3.520 | 3.985 | 11.260 | 7.606 | 11.573 | 9.787 |
| Total debt | 184 | 432 | 114 | 1.047 | 1.589 | 1.654 | 2.278 | 3.520 | 3.985 | 11.289 | 7.635 | 11.601 | 9.787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2000 | — | — |
VC Management | Management | 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 |