| Revenue | DKK -3K | -10% |
| EBITDA | DKK -3K | +10% |
| Net profit | DKK -604K | +86% |
| Total assets | DKK 3,9M | -15% |
| Equity | DKK 2,8M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 216 | 241 | 327 | 346 | 197 | 27 | 11 | -62 | -37 | -26 | 377 | -4 | -3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -110 | -132 | -500 | -50 | -0 | -0 |
| EBITDA | 108 | 137 | 244 | 246 | 156 | -20 | 11 | -172 | -169 | -526 | 327 | -4 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 108 | 137 | 244 | 246 | 156 | -20 | 11 | -172 | -169 | -526 | 327 | -4 | -3 |
| Net financials | -63 | -3.993 | -12.143 | -3 | 354 | -11 | 1.501 | -4.086 | 7.140 | 9.717 | -14.558 | -4.324 | 1.058 |
| Profit before tax | 44 | -3.856 | -11.899 | 243 | 509 | -31 | 1.512 | -4.258 | 6.971 | 9.191 | -14.231 | -4.328 | 1.055 |
| Tax | 15 | 42 | 60 | 59 | 28 | -5 | -1.089 | -937 | 1.536 | 2.117 | -3.204 | -0 | 1.659 |
| Net profit | 30 | -3.898 | -11.959 | 185 | 481 | -26 | 2.601 | -3.322 | 5.436 | 7.074 | -11.027 | -4.328 | -604 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.796 | 19.810 | 7.813 | 7.865 | 8.208 | 8.140 | 10.772 | 7.334 | 12.519 | 20.853 | 8.935 | 4.558 | 3.878 |
| Equity | 23.557 | 19.453 | 7.494 | 7.579 | 8.010 | 7.984 | 10.585 | 7.264 | 12.474 | 18.828 | 7.744 | 3.416 | 2.811 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 239 | 358 | 319 | 287 | 198 | 155 | 187 | 71 | 45 | 2.025 | 1.191 | 1.142 | 1.067 |
| Total debt | 239 | 358 | 319 | 287 | 198 | 155 | 187 | 71 | 45 | 2.025 | 1.191 | 1.142 | 1.067 |
| 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% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |