| Revenue | DKK -19K | -14% |
| EBITDA | DKK -30K | +10% |
| Net profit | DKK 45K | +129% |
| Total assets | DKK 355K | -36% |
| Equity | DKK 345K | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67 | -140 | -70 | -78 | -92 | -55 | -64 | -26 | -28 | -22 | -19 |
| Staff expenses | -500 | -392 | -406 | -180 | -11 | -11 | -11 | -11 | -11 | -11 | -11 |
| EBITDA | -433 | -532 | -475 | -258 | -103 | -66 | -74 | -36 | -39 | -33 | -30 |
| Depreciation & amort. | -72 | -60 | -60 | -417 | -136 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -505 | -592 | -535 | -675 | -239 | -66 | -74 | -36 | -39 | -33 | -30 |
| Net financials | -392 | 209 | -83 | 362 | -177 | -405 | -12 | 219 | -19 | -122 | 75 |
| Profit before tax | -415 | -384 | -618 | -122 | -416 | -470 | -86 | 183 | -58 | -155 | 45 |
| Tax | 241 | 109 | 397 | 95 | 368 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -656 | -492 | -1.015 | -218 | -784 | -470 | -86 | 183 | -58 | -155 | 45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.450 | 8.108 | 6.834 | 6.664 | 2.869 | 1.680 | 1.339 | 1.271 | 964 | 559 | 355 |
| Equity | 6.936 | 6.444 | 5.331 | 5.013 | 2.829 | 1.667 | 1.331 | 1.264 | 955 | 550 | 345 |
| Long-term debt | 1.400 | 1.400 | 1.400 | 1.400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 114 | 264 | 97 | 251 | 40 | 13 | 8 | 8 | 9 | 9 | 10 |
| Total debt | 1.514 | 1.664 | 1.497 | 1.651 | 40 | 13 | 8 | 8 | 9 | 9 | 10 |
| 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% | 2000 | |
| Individual | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |