| Revenue | DKK 182K | -49% |
| EBITDA | DKK 182K | -49% |
| Net profit | DKK -204K | -233% |
| Total assets | DKK 12M | +1% |
| Equity | DKK 5,3M | -4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 349 | 300 | 355 | 426 | 361 | 125 | 411 | 238 | 433 | 395 | 462 | 357 | 182 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 349 | 300 | 355 | 426 | 361 | 125 | 411 | 238 | 433 | 395 | 462 | 357 | 182 |
| Depreciation & amort. | -818 | -93 | -93 | -93 | -93 | -93 | -93 | -154 | -218 | -155 | -155 | -155 | -156 |
| EBIT | -469 | 207 | 262 | 333 | 268 | 32 | 318 | 85 | 216 | 240 | 307 | 202 | 26 |
| Net financials | -145 | -52 | 39 | 219 | -364 | 275 | -651 | 300 | -37 | -37 | 682 | -246 | -287 |
| Profit before tax | -614 | 155 | 301 | 552 | -96 | 307 | -332 | 385 | 179 | 204 | 989 | -45 | -261 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -49 | 217 | -198 | -57 |
| Net profit | -614 | 155 | 301 | 552 | -96 | 307 | -332 | 385 | 179 | 253 | 772 | 154 | -204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.406 | 3.518 | 3.749 | 6.662 | 6.631 | 7.143 | 6.797 | 12.355 | 12.420 | 12.454 | 12.350 | 11.972 | 12.035 |
| Equity | -2.503 | -2.348 | -2.048 | -1.495 | -1.591 | -1.284 | -1.616 | 4.175 | 4.354 | 4.607 | 5.379 | 5.532 | 5.328 |
| Long-term debt | 5.625 | 5.577 | 5.529 | 5.478 | 5.428 | 5.373 | 5.321 | 6.222 | 5.982 | 5.751 | 4.868 | 4.762 | 4.697 |
| Short-term debt | 284 | 289 | 268 | 2.680 | 2.794 | 3.054 | 3.092 | 432 | 559 | 635 | 664 | 448 | 838 |
| Total debt | 5.910 | 5.866 | 5.797 | 8.158 | 8.222 | 8.427 | 8.413 | 6.655 | 6.541 | 6.386 | 5.532 | 5.211 | 5.535 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2000 | — | — |
VC Management | Management | 2000 | — | — |
JS Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jan Schmidt Pedersen | Management | 0 companies |