| Revenue | DKK -670 | -97% |
| EBITDA | DKK -670 | +97% |
| Net profit | DKK 4M | +3% |
| Total assets | DKK 18,2M | -2% |
| Equity | DKK 17,1M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86 | 58 | -136 | -12 | -31 | -28 | -11 | -6 | -6 | -1 | -100 | -25 | -1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 86 | 58 | -136 | -12 | -31 | -28 | -11 | -6 | -6 | -1 | -100 | -25 | -1 |
| Depreciation & amort. | -0 | 2 | -2 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 86 | 55 | -138 | -20 | -31 | -28 | -11 | -6 | -6 | -1 | -100 | -25 | -1 |
| Net financials | 0 | -1 | -967 | -980 | -410 | 1.189 | 772 | 971 | 1.107 | 3.180 | 3.797 | 3.852 | 3.977 |
| Profit before tax | 86 | 55 | -1.105 | -1.000 | -441 | 1.162 | 761 | 965 | 1.101 | 3.180 | 3.696 | 3.827 | 3.977 |
| Tax | 22 | 14 | -257 | -278 | -229 | -185 | -158 | -117 | -88 | -65 | -52 | -26 | -0 |
| Net profit | 65 | 41 | -848 | -722 | -212 | 1.346 | 918 | 1.082 | 1.189 | 3.245 | 3.748 | 3.853 | 3.977 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 238 | 254 | 18.375 | 18.517 | 18.835 | 19.088 | 18.512 | 18.754 | 19.235 | 19.233 | 18.508 | 18.549 | 18.164 |
| Equity | 197 | 238 | 1.389 | 668 | 456 | 1.802 | 2.721 | 3.803 | 4.881 | 8.013 | 11.646 | 14.501 | 17.077 |
| Long-term debt | 0 | 0 | 15.000 | 15.067 | 8.282 | 5.526 | 4.146 | 807 | 783 | 0 | 0 | 0 | 0 |
| Short-term debt | 42 | 16 | 1.985 | 2.783 | 10.098 | 11.760 | 11.646 | 14.145 | 13.571 | 11.220 | 6.862 | 4.048 | 1.087 |
| Total debt | 42 | 16 | 16.985 | 17.849 | 18.379 | 17.286 | 15.792 | 14.952 | 14.354 | 11.220 | 6.862 | 4.048 | 1.087 |
| 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 | 50.0% | 50.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |