| Revenue | DKK -66K | -45% |
| EBITDA | DKK -66K | +45% |
| Net profit | DKK 2,1M | +8% |
| Total assets | DKK 14,8M | +29% |
| Equity | DKK 13,1M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | -29 | -264 | -119 | -142 | -137 | -50 | -35 | -36 | -69 | -107 | -119 | -66 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | -29 | -264 | -119 | -142 | -137 | -50 | -35 | -89 | -69 | -107 | -119 | -66 |
| Depreciation & amort. | -2 | -109 | -117 | -9 | -16 | -16 | -84 | -133 | -223 | -16 | -14 | -7 | -7 |
| EBIT | 8 | -138 | -381 | -128 | -158 | -153 | -135 | -168 | -312 | -85 | -121 | -126 | -73 |
| Net financials | -191 | 314 | 277 | 1.080 | 1.559 | 571 | 1.188 | 794 | 638 | 3.051 | 892 | 2.285 | 2.367 |
| Profit before tax | -184 | 166 | -104 | 953 | 1.402 | 418 | 1.053 | 626 | 326 | 2.967 | 771 | 2.159 | 2.295 |
| Tax | -12 | -70 | -64 | -52 | -48 | -40 | -58 | -50 | -90 | 150 | -153 | 189 | 168 |
| Net profit | -172 | 236 | -40 | 1.005 | 1.450 | 458 | 1.112 | 676 | 416 | 2.817 | 925 | 1.969 | 2.127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.509 | 2.597 | 3.170 | 4.809 | 5.790 | 5.018 | 6.113 | 7.657 | 7.358 | 10.700 | 10.942 | 11.506 | 14.800 |
| Equity | 1.946 | 2.085 | 1.947 | 2.852 | 4.201 | 4.556 | 5.561 | 5.426 | 5.731 | 8.435 | 9.245 | 11.097 | 13.101 |
| Long-term debt | 293 | 347 | 806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 270 | 165 | 417 | 1.957 | 1.590 | 462 | 552 | 2.231 | 1.626 | 2.265 | 1.697 | 409 | 1.699 |
| Total debt | 563 | 512 | 1.222 | 1.957 | 1.590 | 462 | 552 | 2.231 | 1.626 | 2.265 | 1.697 | 409 | 1.699 |
| 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% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |