| Revenue | DKK -22K | -94% |
| EBITDA | DKK -628K | +4% |
| Net profit | DKK 534K | -37% |
| Total assets | DKK 17,2M | +1% |
| Equity | DKK 16,8M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -401 | 2.275 | 3.065 | 3.197 | 2.999 | 2.733 | 2.724 | 831 | -71 | -204 | -357 | -358 | -22 |
| Staff expenses | -189 | -435 | -793 | -728 | -724 | -723 | -764 | -900 | -724 | -548 | -605 | -605 | -607 |
| EBITDA | -591 | 1.079 | 1.932 | 2.458 | 2.534 | 2.025 | 2.012 | -694 | -695 | -720 | -2.117 | -657 | -628 |
| Depreciation & amort. | 6 | 8 | 8 | 38 | -59 | -53 | -51 | -57 | -32 | -11 | -6 | -5 | -5 |
| EBIT | -597 | 1.072 | 1.925 | 2.421 | 2.475 | 1.972 | 1.960 | -750 | -727 | -731 | -2.123 | -662 | -633 |
| Net financials | 3.107 | 157 | 179 | 334 | 283 | 665 | -464 | 1.711 | 1.041 | 1.683 | -1.831 | 1.510 | 1.168 |
| Profit before tax | — | 1.229 | 2.103 | 2.754 | 2.759 | 2.637 | 1.496 | 961 | 314 | 952 | -3.954 | 849 | 534 |
| Tax | 116 | -26 | -133 | -93 | -139 | -84 | 503 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 3.330 | 1.255 | 2.236 | 2.848 | 2.897 | 2.721 | 993 | 961 | 314 | 952 | -3.954 | 849 | 534 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.360 | 10.563 | 11.943 | 13.945 | 16.055 | 18.098 | 18.306 | 19.222 | 19.503 | 20.352 | 16.644 | 17.007 | 17.247 |
| Equity | — | 10.375 | 11.526 | 13.773 | 15.970 | 17.941 | 18.152 | 19.038 | 19.266 | 19.818 | 15.633 | 16.367 | 16.779 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.178 | 187 | 417 | 172 | 84 | 157 | 154 | 184 | 236 | 534 | 1.011 | 640 | 468 |
| Total debt | 2.178 | 187 | 417 | 172 | 84 | 157 | 154 | 184 | 236 | 534 | 1.011 | 640 | 468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
HC | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Hans Christian Errebo | Audit | 0 companies |