| Revenue | DKK -104K | -159% |
| EBITDA | DKK -153K | -61% |
| Net profit | DKK -138K | -1273% |
| Total assets | DKK 466K | -22% |
| Equity | DKK 384K | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.482 | 1.566 | 1.680 | 2.399 | -36 | -23 | -10 | -11 | 12 | 11 | -13 | 176 | -104 |
| Staff expenses | -875 | -921 | -1.046 | -1.188 | -13 | -35 | -0 | -1 | -80 | -0 | -0 | -272 | -49 |
| EBITDA | 157 | 155 | 47 | 697 | -49 | -58 | -10 | -12 | -68 | 11 | -13 | -96 | -153 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 157 | 155 | 47 | 697 | -49 | -58 | -10 | -12 | -68 | 11 | -13 | -96 | -153 |
| Net financials | -21 | -25 | -11 | -15 | -77 | 37 | -200 | 96 | 173 | -95 | -43 | 85 | 15 |
| Profit before tax | 136 | 130 | 36 | 682 | -74 | -21 | -209 | 84 | 105 | -84 | -56 | -10 | -138 |
| Tax | 35 | 35 | 11 | 164 | 26 | 26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 101 | 95 | 26 | 519 | -100 | -48 | -209 | 84 | 105 | -84 | -56 | -10 | -138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.780 | 1.854 | 1.483 | 1.657 | 959 | 864 | 654 | 688 | 793 | 639 | 582 | 600 | 466 |
| Equity | 542 | 587 | 562 | 1.081 | 901 | 803 | 594 | 678 | 728 | 588 | 532 | 522 | 384 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.238 | 1.267 | 921 | 576 | 58 | 60 | 60 | 10 | 65 | 51 | 51 | 79 | 83 |
| Total debt | 1.238 | 1.267 | 921 | 576 | 58 | 60 | 60 | 10 | 65 | 51 | 51 | 79 | 83 |
| 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 |