| Revenue | DKK -226K | +71% |
| EBITDA | DKK -171K | +71% |
| Net profit | DKK -200K | +65% |
| Total assets | DKK 2,1M | +55% |
| Equity | DKK 24K | -89% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 812 | 682 | 1.224 | 45 | 5.273 | 4.434 | 741 | 248 | 294 | 373 | 477 | -132 | -226 |
| Staff expenses | -223 | -154 | -205 | -205 | -4.267 | -2.974 | -469 | -876 | -713 | -546 | -770 | -448 | -55 |
| EBITDA | 588 | 528 | 1.019 | -160 | 1.007 | 1.324 | 269 | -628 | -419 | -172 | -293 | -580 | -171 |
| Depreciation & amort. | -0 | 4 | 167 | 49 | -187 | -399 | -191 | -58 | -17 | -0 | -28 | -74 | -74 |
| EBIT | 588 | 524 | 852 | -209 | 820 | 925 | 78 | -686 | -436 | -172 | -321 | -654 | -245 |
| Net financials | -285 | -273 | -322 | 40 | 36 | 32 | 27 | 29 | 24 | 26 | 31 | 34 | 25 |
| Profit before tax | 303 | 250 | 529 | -169 | 856 | 957 | 105 | -656 | -411 | -146 | -289 | -621 | -219 |
| Tax | 138 | 120 | 239 | -42 | 288 | 209 | 23 | 25 | -0 | -0 | -3 | -53 | -20 |
| Net profit | 165 | 131 | 290 | -127 | 568 | 748 | 82 | -681 | -411 | -146 | -287 | -567 | -200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.465 | 2.482 | 3.571 | 3.957 | 5.893 | 4.430 | 2.695 | 1.904 | 1.841 | 1.402 | 1.064 | 1.352 | 2.092 |
| Equity | 1.240 | 1.178 | 1.468 | 2.320 | 2.787 | 3.035 | 2.617 | 1.436 | 1.024 | 878 | 591 | 224 | 24 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.225 | 1.304 | 2.103 | 1.637 | 3.106 | 1.395 | 79 | 468 | 817 | 525 | 473 | 1.128 | 2.067 |
| Total debt | 1.225 | 1.304 | 2.103 | 1.637 | 3.106 | 1.395 | 79 | 468 | 817 | 525 | 473 | 1.128 | 2.067 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
R Audit | Audit | 2001 | — | — |
CV Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Viccar Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionscentret | Audit | 0 companies |
| Claus Vilhelm Brint Hansen | Management | 0 companies |