| Revenue | DKK -271K | +171% |
| EBITDA | DKK -271K | -171% |
| Net profit | DKK -72K | +96% |
| Total assets | DKK 12,8M | +0% |
| Equity | DKK 12,7M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -50 | 0 | 0 | 0 | -78 | -82 | -120 | -127 | -76 | -42 | -82 | -52 | -100 | -271 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -50 | -107 | -61 | -55 | -78 | -82 | -120 | -127 | -76 | -42 | -82 | -52 | -100 | -271 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -97 | -97 |
| EBIT | -50 | -107 | -61 | -55 | -78 | -82 | -120 | -127 | -76 | -42 | -82 | -52 | -197 | -369 |
| Net financials | 2.124 | 2.536 | 3.744 | 3.868 | 4.039 | 4.508 | 2.417 | 1.727 | -1.657 | 1.926 | 2.641 | 2.914 | -1.707 | 293 |
| Profit before tax | 2.073 | 2.430 | 3.683 | 3.813 | 3.961 | 4.767 | 2.297 | 1.600 | -1.733 | 1.885 | 2.559 | 2.862 | -1.905 | -76 |
| Tax | -0 | -0 | -0 | -0 | -0 | 8 | -0 | -0 | -0 | -0 | -0 | -0 | -59 | -3 |
| Net profit | 1.897 | 2.430 | 3.683 | 3.813 | 3.961 | 4.759 | 2.297 | 1.600 | -1.733 | 1.885 | 2.559 | 2.862 | -1.846 | -72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.913 | 11.743 | 15.030 | 18.342 | 21.307 | 21.267 | 20.244 | 18.302 | 14.867 | 16.251 | 18.810 | 20.502 | 12.880 | 12.823 |
| Equity | 9.891 | 11.324 | 14.507 | 17.320 | 21.281 | 21.240 | 19.837 | 18.272 | 14.839 | 16.224 | 18.783 | 17.145 | 12.799 | 12.727 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.023 | 419 | 523 | 1.023 | 27 | 27 | 407 | 30 | 28 | 27 | 27 | 3.357 | 81 | 96 |
| Total debt | 3.023 | 419 | 523 | 1.023 | 27 | 27 | 407 | 30 | 28 | 27 | 27 | 3.357 | 81 | 96 |
| 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 |