| Revenue | DKK -10K | +23% |
| EBITDA | DKK -10K | -23% |
| Net profit | DKK -474K | +69% |
| Total assets | DKK 8,2M | -9% |
| Equity | DKK 8,2M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -7 | -7 | -5 | -5 | -5 | -6 | -8 | -7 | -7 | -7 | -8 | -8 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -7 | -7 | -5 | -5 | -5 | -6 | -8 | -7 | -7 | -7 | -8 | -8 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -16 | -0 | -0 | -0 |
| EBIT | -4 | -7 | -7 | -5 | -6 | -6 | -7 | -8 | -7 | -7 | -24 | -8 | -8 | -10 |
| Net financials | 1.705 | 1.800 | 1.466 | 4.808 | 6.022 | 5.590 | 4.217 | 2.220 | -1.247 | 109 | -1.260 | -1.250 | -1.513 | -454 |
| Profit before tax | 1.701 | 1.793 | 1.459 | 4.803 | 6.017 | 5.584 | 4.210 | 2.212 | -1.254 | 102 | -1.284 | -1.259 | -1.521 | -464 |
| Tax | 52 | 60 | 65 | 50 | 26 | 39 | 139 | -9 | 15 | 125 | 99 | 96 | 1 | 9 |
| Net profit | 1.649 | 1.733 | 1.394 | 4.753 | 5.991 | 5.545 | 4.071 | 2.221 | -1.269 | -23 | -1.382 | -1.355 | -1.522 | -474 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.504 | 9.586 | 8.947 | 14.362 | 19.390 | 22.738 | 24.270 | 24.662 | 21.099 | 17.845 | 13.486 | 10.632 | 8.992 | 8.220 |
| Equity | 8.043 | 9.176 | 8.571 | 12.823 | 17.815 | 21.359 | 23.431 | 23.652 | 20.383 | 16.360 | 13.477 | 10.623 | 8.982 | 8.209 |
| Long-term debt | 450 | 350 | 353 | 1.196 | 1.551 | 1.355 | 828 | 253 | 52 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 | 55 | 20 | 339 | 20 | 20 | 7 | 753 | 661 | 1.482 | 8 | 9 | 9 | 12 |
| Total debt | 457 | 405 | 372 | 1.534 | 1.571 | 1.375 | 835 | 1.006 | 713 | 1.482 | 8 | 9 | 9 | 12 |
| 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% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |