| Revenue | DKK -323K | -26% |
| EBITDA | DKK -323K | +26% |
| Net profit | DKK 15,3M | +25% |
| Total assets | DKK 52,4M | +3% |
| Equity | DKK 52,2M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -59 | 14 | -55 | -63 | -45 | -61 | -92 | -50 | -16 | -13 | -1.906 | -437 | -323 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -59 | 14 | -55 | -63 | -45 | -61 | -92 | -387 | -16 | -13 | -1.906 | -437 | -323 |
| Depreciation & amort. | -43 | -47 | -19 | -11 | -0 | -661 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -102 | -33 | -74 | -74 | -45 | -722 | -92 | -387 | -16 | -13 | -1.906 | -437 | -323 |
| Net financials | 2.062 | 2.169 | 3.007 | 4.869 | 6.715 | 8.511 | 4.899 | 9.857 | 8.078 | 13.735 | 12.286 | 12.946 | 15.646 |
| Profit before tax | 1.961 | 2.136 | 2.933 | 4.795 | 6.670 | 7.789 | 4.807 | 9.469 | 8.062 | 13.723 | 10.380 | 12.509 | 15.323 |
| Tax | -40 | -17 | -28 | -21 | -473 | -43 | 20 | 450 | 76 | 382 | 124 | 323 | 31 |
| Net profit | 2.001 | 2.153 | 2.961 | 4.816 | 6.704 | 7.832 | 4.787 | 9.020 | 7.986 | 13.341 | 10.256 | 12.187 | 15.291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.913 | 11.869 | 14.669 | 18.945 | 24.736 | 31.547 | 32.794 | 39.299 | 42.615 | 52.458 | 56.574 | 50.789 | 52.428 |
| Equity | 9.283 | 11.303 | 14.078 | 18.477 | 24.181 | 30.181 | 32.226 | 38.491 | 42.488 | 49.220 | 48.114 | 50.455 | 52.243 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 630 | 566 | 590 | 468 | 556 | 1.365 | 568 | 809 | 127 | 3.239 | 8.460 | 334 | 185 |
| Total debt | 630 | 566 | 590 | 468 | 556 | 1.365 | 568 | 809 | 127 | 3.239 | 8.460 | 334 | 185 |
| 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 |