| Revenue | DKK -64K | +13% |
| EBITDA | DKK -64K | -13% |
| Net profit | DKK -89K | +86% |
| Total assets | DKK 11,5M | -3% |
| Equity | DKK 11,2M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -44 | 2 | 13 | 18 | 13 | 18 | 18 | 18 | -17 | -19 | -50 | -57 | -64 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -44 | 2 | 13 | 18 | 13 | 18 | 18 | 18 | -17 | -19 | -50 | -57 | -64 |
| Depreciation & amort. | -0 | -45 | -49 | -49 | -49 | -49 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -89 | -47 | -36 | -31 | -36 | 14 | 18 | 18 | -17 | -19 | -50 | -57 | -64 |
| Net financials | 2.596 | 3.126 | 3.496 | 3.191 | 3.977 | 3.419 | 2.474 | 999 | 161 | 823 | 471 | 102 | -576 | 18 |
| Profit before tax | 2.570 | 3.037 | 3.449 | 3.155 | 3.946 | 3.383 | 2.488 | 1.017 | 179 | 806 | 452 | 52 | -633 | -46 |
| Tax | 76 | 13 | -1 | -3 | -5 | 49 | 34 | 37 | 85 | 209 | 1 | 5 | 3 | 43 |
| Net profit | 2.494 | 3.024 | 3.450 | 3.158 | 3.951 | 3.334 | 2.454 | 980 | 94 | 597 | 451 | 47 | -636 | -89 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.834 | 14.458 | 16.933 | 18.768 | 19.991 | 21.462 | 21.410 | 19.888 | 17.437 | 18.145 | 14.263 | 14.041 | 11.866 | 11.528 |
| Equity | 12.394 | 14.418 | 16.868 | 18.526 | 19.977 | 21.311 | 20.765 | 19.746 | 17.340 | 17.806 | 14.000 | 13.988 | 11.852 | 11.195 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 29 | 83 | 196 | 0 | 0 | 0 | 0 |
| Short-term debt | 439 | 36 | 63 | 242 | 14 | 151 | 615 | 114 | 15 | 142 | 263 | 53 | 14 | 333 |
| Total debt | 439 | 36 | 63 | 242 | 14 | 151 | 644 | 142 | 98 | 339 | 263 | 53 | 14 | 333 |
| 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 |