| Revenue | DKK -105K | +938% |
| EBITDA | DKK -758K | -189% |
| Net profit | DKK 552K | +249% |
| Total assets | DKK 22,3M | +1% |
| Equity | DKK 8,9M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -42 | -55 | -49 | -62 | -80 | -82 | 10 | -132 | -90 | 63 | -10 | -105 |
| Staff expenses | -0 | -146 | -292 | -392 | -308 | -451 | -509 | -533 | -514 | -162 | -173 | -252 | -653 |
| EBITDA | -28 | -188 | -384 | -403 | -369 | -532 | -591 | -523 | -646 | -252 | -110 | -262 | -758 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | -188 | -384 | -403 | -369 | -532 | -591 | -523 | -646 | -252 | -110 | -262 | -758 |
| Net financials | 744 | 330 | 598 | 654 | 567 | 597 | 488 | 634 | 596 | -112 | -246 | 420 | 1.311 |
| Profit before tax | — | 142 | 213 | 250 | 197 | 66 | -104 | 111 | -49 | -364 | -356 | 159 | 553 |
| Tax | -0 | -78 | 51 | 53 | 44 | 14 | -23 | 25 | -11 | 11 | 0 | 0 | 0 |
| Net profit | 717 | 219 | 162 | 197 | 153 | 51 | -81 | 87 | -38 | -375 | -356 | 158 | 552 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.152 | 9.757 | 9.858 | 9.881 | 9.766 | 9.802 | 9.667 | 9.696 | 17.664 | 21.904 | 21.802 | 21.985 | 22.296 |
| Equity | — | 9.480 | 9.642 | 9.789 | 9.693 | 9.744 | 9.611 | 9.644 | 9.550 | 9.118 | 8.705 | 8.805 | 8.857 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.006 | 12.626 | 12.873 | 13.122 | 13.375 |
| Short-term debt | 813 | 199 | 216 | 92 | 73 | 58 | 56 | 52 | 107 | 160 | 223 | 59 | 64 |
| Total debt | 813 | 199 | 216 | 92 | 73 | 58 | 56 | 52 | 8.114 | 12.786 | 13.096 | 13.181 | 13.439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2000 | — | — |
VC Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| 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 |
| Hilde Seglem | Board of Directors | 0 companies |
| Susanne Ingemann Faber | Board of Directors | 0 companies |