| Revenue | DKK -30K | -3% |
| EBITDA | DKK -30K | +3% |
| Net profit | DKK -10K | -142% |
| Total assets | DKK 231K | -10% |
| Equity | DKK 206K | -5% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -25 | -26 | -15 | -27 | -20 | -25 | -21 | -46 | -20 | -20 | -25 | -31 | -30 |
| Staff expenses | -5 | -5 | -1 | -6 | -8 | -8 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -31 | -29 | -28 | -21 | -34 | -28 | -29 | -21 | -46 | -20 | -20 | -25 | -31 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -31 | -29 | -28 | -21 | -34 | -28 | -29 | -21 | -46 | -20 | -20 | -25 | -31 | -30 |
| Net financials | 47 | -673 | 82 | 180 | 2 | 104 | 35 | 1 | 26 | 80 | 18 | 16 | 55 | 19 |
| Profit before tax | 16 | -702 | 55 | 160 | -32 | 76 | 6 | -20 | -19 | 60 | -2 | -9 | 25 | -10 |
| Tax | -7 | 22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 23 | -723 | 55 | 160 | -32 | 76 | 6 | -20 | -19 | 60 | -2 | -9 | 25 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.483 | 661 | 623 | 689 | 545 | 524 | 421 | 291 | 188 | 227 | 225 | 221 | 258 | 231 |
| Equity | 1.452 | 632 | 590 | 651 | 519 | 493 | 396 | 271 | 143 | 203 | 201 | 192 | 217 | 206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 32 | 30 | 34 | 39 | 26 | 30 | 25 | 21 | 44 | 24 | 24 | 29 | 41 | 25 |
| Total debt | 32 | 30 | 34 | 39 | 26 | 30 | 25 | 21 | 44 | 24 | 24 | 29 | 41 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
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 |