| Revenue | DKK -162K | +248% |
| EBITDA | DKK -162K | -687% |
| Net profit | DKK 21,6M | +222% |
| Total assets | DKK 43,6M | +86% |
| Equity | DKK 43,6M | +94% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 | -52 | -819 | -6 | -6 | -23 | -27 | -67 | -54 | -34 | -41 | -43 | -46 | -162 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 13 | 1 | 859 | 9 | -6 | -23 | -27 | -67 | -54 | -34 | -41 | -43 | -21 | -162 |
| Depreciation & amort. | 32 | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -25 | 859 | 9 | -6 | -23 | -27 | -67 | -54 | -34 | -41 | -43 | -21 | -162 |
| Net financials | -88 | -415 | -32 | 1.554 | 1.922 | 2.163 | 2.104 | 1.374 | 2.930 | 3.690 | 2.788 | 3.712 | 7.695 | 21.103 |
| Profit before tax | -12 | -280 | 827 | 1.563 | 1.916 | 2.140 | 2.077 | 1.307 | 2.876 | 3.655 | 2.747 | 3.669 | 7.648 | 20.941 |
| Tax | 47 | 8 | 3 | 7 | -7 | 40 | -49 | 133 | 33 | 204 | -141 | 412 | 981 | -620 |
| Net profit | -59 | -289 | 824 | 1.555 | 1.924 | 2.100 | 2.126 | 1.174 | 2.843 | 3.452 | 2.888 | 3.257 | 6.693 | 21.561 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.702 | 4.638 | 4.485 | 5.523 | 7.171 | 8.645 | 9.923 | 10.684 | 12.942 | 11.632 | 14.126 | 16.812 | 23.469 | 43.597 |
| Equity | 3.152 | 3.345 | 4.072 | 5.439 | 7.163 | 8.563 | 9.889 | 10.563 | 12.906 | 11.358 | 14.095 | 16.352 | 22.519 | 43.580 |
| Long-term debt | 1.200 | -800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 585 | 0 |
| Short-term debt | 350 | -494 | 413 | 84 | 8 | 83 | 34 | 121 | 36 | 274 | 30 | 460 | 366 | 16 |
| Total debt | 1.550 | -1.294 | 413 | 84 | 8 | 83 | 34 | 121 | 36 | 274 | 30 | 460 | 950 | 16 |
| 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 |