| Revenue | DKK 16,3M | -40542% |
| EBITDA | DKK 16,1M | +7739% |
| Net profit | DKK 17,7M | +850% |
| Total assets | DKK 25,9M | +203% |
| Equity | DKK 25,7M | +208% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 | -84 | 44 | 48 | 49 | 55 | 34 | -30 | -112 | -9 | 17 | -35 | -40 | 16.269 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -60 | -160 |
| EBITDA | 47 | 84 | 64 | 63 | 49 | 55 | 34 | -30 | -205 | -9 | 15 | -35 | -211 | 16.109 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -160 | -88 | -30 | -23 | -53 | -0 |
| EBIT | 47 | 84 | 64 | 63 | 49 | 55 | 34 | -76 | -365 | -97 | -15 | -58 | -264 | 16.109 |
| Net financials | -98 | -161 | 165 | 682 | 832 | 972 | 1.198 | 297 | 1.353 | 2.078 | 2.284 | 1.504 | 2.247 | 1.088 |
| Profit before tax | -26 | -77 | 230 | 745 | 881 | 1.026 | 1.232 | 221 | 987 | 1.982 | 2.269 | 1.446 | 1.983 | 17.197 |
| Tax | 13 | 0 | 10 | 7 | -4 | -5 | 1 | -15 | -87 | 4 | -37 | 48 | 125 | -453 |
| Net profit | -39 | -77 | 219 | 738 | 885 | 1.032 | 1.230 | 237 | 1.074 | 1.977 | 2.306 | 1.398 | 1.858 | 17.650 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.181 | 1.562 | 2.743 | 3.236 | 3.119 | 3.238 | 3.465 | 3.619 | 3.825 | 5.522 | 6.733 | 7.419 | 8.538 | 25.874 |
| Equity | 101 | 178 | 301 | 938 | 1.398 | 2.430 | 3.460 | 3.497 | 3.671 | 4.648 | 6.554 | 7.352 | 8.360 | 25.710 |
| Long-term debt | 993 | -1.299 | 2.100 | 1.700 | 1.300 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 87 | -85 | 342 | 598 | 421 | 409 | 5 | 123 | 154 | 874 | 179 | 67 | 178 | 164 |
| Total debt | 1.080 | -1.384 | 2.442 | 2.298 | 1.721 | 809 | 5 | 123 | 154 | 874 | 179 | 67 | 178 | 164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2000 | — | — |
VC Management | Management | 2000 | — | — |
| Audit | 2001 | — | — | |
LD Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jens Jørgen Høgsberg Kristensen | Audit | 0 companies |
| Lars Danmark | Management | 0 companies |