| Revenue | DKK 79K | -42% |
| EBITDA | DKK 77K | -43% |
| Net profit | DKK 30K | -91% |
| Total assets | DKK 652K | +9% |
| Equity | DKK 469K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 333 | 430 | 136 | 79 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -2 |
| EBITDA | 33 | -8 | 272 | -6 | -5 | -6 | -6 | -7 | 52 | 333 | 430 | 135 | 77 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -4 | -4 | -0 | -9 |
| EBIT | 33 | -8 | 272 | -6 | -5 | -6 | -6 | -7 | 52 | 329 | 426 | 135 | 68 |
| Net financials | 0 | 1 | -1 | -17 | -18 | -5 | -5 | -5 | -6 | -9 | -99 | 270 | -31 |
| Profit before tax | -24 | -7 | 272 | -23 | -23 | -11 | -11 | -12 | 46 | 320 | 327 | 405 | 37 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -121 | 70 | 81 | 89 | 8 |
| Net profit | -24 | -7 | 272 | -23 | -23 | -11 | -11 | -12 | 167 | 250 | 246 | 316 | 30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 | 5 | 2 | 2 | 3 | 3 | 4 | 5 | 169 | 241 | 248 | 601 | 652 |
| Equity | -695 | -702 | -430 | -453 | -477 | -487 | -498 | -510 | -343 | -94 | 152 | 468 | 469 |
| Long-term debt | 353 | 284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63 |
| Short-term debt | 350 | 422 | 432 | 456 | 479 | 491 | 503 | 515 | 512 | 335 | 88 | 125 | 112 |
| Total debt | 703 | 706 | 432 | 456 | 479 | 491 | 503 | 515 | 512 | 335 | 88 | 125 | 176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2000 | — | — |
VC Management | Management | 2000 | — | — |
PM Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Peder Michael Rudbæk | Audit | 0 companies |