| Revenue | DKK 832K | +99% |
| EBITDA | DKK 223K | +179% |
| Net profit | DKK 173K | +182% |
| Total assets | DKK 569K | +40% |
| Equity | DKK 392K | +79% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.110 | 915 | 1.438 | 1.144 | 1.735 | 625 | 1.034 | 463 | 451 | 693 | 509 | 417 | 832 |
| Staff expenses | -963 | -490 | -899 | -1.088 | -462 | -553 | -643 | -639 | -341 | -548 | -565 | -287 | -609 |
| EBITDA | 13 | 40 | 317 | -103 | 421 | -158 | 208 | -175 | 109 | 145 | -480 | 80 | 223 |
| Depreciation & amort. | -47 | -32 | -44 | -44 | -0 | -7 | -7 | -7 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -35 | 8 | 272 | -148 | 421 | -164 | 202 | -182 | 109 | 145 | -480 | 80 | 223 |
| Net financials | 0 | -4 | 0 | 0 | 55 | 0 | 86 | 0 | -0 | -1 | -1 | -0 | -0 |
| Profit before tax | -34 | 5 | 273 | -147 | 476 | -164 | 288 | -182 | 109 | 145 | -480 | 80 | 223 |
| Tax | -0 | 49 | 69 | 0 | 70 | -0 | -0 | -43 | 23 | 25 | -107 | 18 | 50 |
| Net profit | -34 | -44 | 204 | -147 | 406 | -164 | 288 | -139 | 86 | 120 | -373 | 61 | 173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 351 | 314 | 672 | 378 | 761 | 305 | 594 | 423 | 628 | 728 | 294 | 407 | 569 |
| Equity | 124 | 81 | 184 | 37 | 341 | 177 | 465 | 325 | 411 | 531 | 158 | 219 | 392 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 227 | 233 | 488 | 341 | 420 | 128 | 129 | 97 | 217 | 196 | 136 | 188 | 177 |
| Total debt | 227 | 233 | 488 | 341 | 420 | 128 | 129 | 97 | 217 | 196 | 136 | 188 | 177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PU Audit | Audit | 2001 | — | — |
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 |
|---|---|---|
| Peter Urban Bruun | Audit | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |