| Revenue | DKK 620K | +219% |
| EBITDA | DKK 620K | +219% |
| Net profit | DKK 3,4M | +195% |
| Total assets | DKK 7M | +4% |
| Equity | DKK 6,7M | +97% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | 40 | -3 | -17 | -7 | -8 | -14 | 266 | 578 | 649 | 341 | 301 | 194 | 620 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | 40 | -3 | -17 | -7 | -8 | -14 | 266 | 578 | 649 | 341 | 301 | 194 | 620 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | 40 | -3 | -17 | -7 | -8 | -14 | 266 | 578 | 649 | 341 | 301 | 194 | 620 |
| Net financials | 0 | 137 | 123 | 116 | -28 | -24 | 57 | 304 | 3.393 | 3.298 | -3.596 | -1.624 | 960 | 2.790 |
| Profit before tax | -3 | 177 | 120 | 100 | -35 | -32 | 43 | 569 | 3.971 | 3.947 | -3.255 | -1.323 | 1.154 | 3.410 |
| Tax | -0 | 8 | 1 | 23 | -8 | -7 | 9 | 131 | 790 | 857 | -0 | -0 | -0 | -0 |
| Net profit | -3 | 169 | 119 | 77 | -27 | -25 | 34 | 438 | 3.181 | 3.090 | -3.255 | -1.323 | 1.154 | 3.410 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 224 | 406 | 751 | 601 | 554 | 528 | 875 | 1.933 | 9.139 | 10.147 | 7.851 | 5.588 | 6.724 | 7.003 |
| Equity | 207 | 376 | 496 | 573 | 546 | 520 | 554 | 992 | 4.173 | 7.151 | 3.781 | 2.340 | 3.377 | 6.652 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 30 | 255 | 28 | 9 | 8 | 321 | 941 | 4.966 | 2.996 | 4.070 | 3.248 | 3.348 | 352 |
| Total debt | 17 | 30 | 255 | 28 | 9 | 8 | 321 | 941 | 4.966 | 2.996 | 4.070 | 3.248 | 3.348 | 352 |
| 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 |