| Revenue | DKK -11K | +19% |
| EBITDA | DKK -11K | -19% |
| Net profit | DKK -5K | -142% |
| Total assets | DKK 170K | -28% |
| Equity | DKK 164K | -29% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.599 | -2.575 | — | — | 905 | -19 | -18 | -14 | -7 | -8 | -8 | -9 | -9 | -11 |
| Staff expenses | -2.434 | -2.275 | -0 | -0 | -390 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -160 | -287 | 0 | 0 | 637 | -19 | -18 | -14 | -7 | -8 | -8 | -9 | -9 | -11 |
| Depreciation & amort. | -3 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -163 | -293 | 0 | 0 | 637 | -19 | -18 | -14 | -7 | -8 | -8 | -9 | -9 | -11 |
| Net financials | -2 | -4 | 0 | 0 | 10 | 23 | 4 | 9 | 0 | 30 | -39 | 16 | 22 | 6 |
| Profit before tax | -161 | -290 | 0 | 0 | 647 | 4 | -14 | -5 | -7 | 22 | -47 | 8 | 12 | -5 |
| Tax | -41 | -75 | -0 | -0 | 144 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -120 | -215 | 0 | 0 | 503 | 0 | -14 | -5 | -7 | 22 | -47 | 8 | 12 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.220 | 0 | 0 | 758 | 535 | 417 | 306 | 299 | 321 | 275 | 282 | 236 | 170 |
| Equity | — | 411 | 0 | 0 | 630 | 529 | 411 | 300 | 293 | 315 | 268 | 276 | 230 | 164 |
| Long-term debt | 0 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | -709 | 0 | 0 | 129 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Total debt | 0 | -809 | 0 | 0 | 129 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
HG Management | Management | 2001 | — | — |
PD Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Hanne Grethe Olsen | Management | 0 companies |
| Peter Damborg | Audit | 0 companies |
| Maria Søbjerg Loller | Board of Directors | 0 companies |
| Johan Søbjerg Loller | Board of Directors | 0 companies |
| Ulla Søbjerg Nielsen | Board of Directors | 0 companies |
| Signe Guldhammer Larsen | Board of Directors | 0 companies |