| Revenue | — | — |
| EBITDA | DKK -3K | +0% |
| Net profit | DKK -3K | +42% |
| Total assets | DKK 104K | -3% |
| Equity | DKK 98K | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -20 | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -20 | 42 | 0 | 1.254 | -7 | -7 | -6 | -10 | -7 | -1 | -2 | -3 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -8 | -8 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -20 | 42 | 0 | 1.246 | -15 | -15 | -6 | -10 | -7 | -1 | -2 | -3 | -3 |
| Net financials | -324 | -293 | 309 | 183 | 1.119 | -674 | -732 | 301 | 338 | -216 | -321 | -158 | -2 | 0 |
| Profit before tax | -335 | -314 | 350 | 183 | 1.174 | -689 | -747 | 294 | 327 | -223 | -322 | -160 | -5 | -3 |
| Tax | -17 | -67 | 24 | 4 | 35 | 6 | -5 | -0 | -0 | 0 | 25 | -0 | -0 | -0 |
| Net profit | -318 | -247 | 326 | 179 | 1.139 | -695 | -742 | 294 | 327 | -223 | -347 | -160 | -5 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.960 | 1.741 | 2.133 | 1.139 | 2.621 | 1.075 | 356 | 515 | 842 | 619 | 291 | 113 | 107 | 104 |
| Equity | 324 | 77 | 403 | 512 | 1.651 | 956 | 214 | 509 | 836 | 613 | 266 | 106 | 101 | 98 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.636 | 1.664 | 1.730 | 626 | 970 | 119 | 142 | 6 | 6 | 6 | 25 | 6 | 6 | 6 |
| Total debt | 1.636 | 1.664 | 1.730 | 626 | 970 | 119 | 142 | 6 | 6 | 6 | 25 | 6 | 6 | 6 |
| 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 |