| Revenue | DKK -10K | +23% |
| EBITDA | DKK -10K | -23% |
| Net profit | DKK 559K | -57% |
| Total assets | DKK 5,8M | +4% |
| Equity | DKK 5,8M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | 1 | -5 | -5 | -4 | -4 | -4 | -5 | -5 | -7 | -6 | -12 | -8 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | 1 | -5 | -5 | -4 | -4 | -4 | -5 | -5 | -7 | -6 | -12 | -8 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | 1 | -5 | -5 | -4 | -4 | -4 | -5 | -5 | -7 | -6 | -12 | -8 | -10 |
| Net financials | 124 | 193 | 120 | 141 | 158 | 240 | 97 | 448 | 640 | 228 | 744 | 1.132 | 1.311 | 573 |
| Profit before tax | 113 | 193 | 115 | 136 | 154 | 236 | 93 | 443 | 635 | 222 | 737 | 1.120 | 1.302 | 563 |
| Tax | -18 | 7 | -13 | -11 | -5 | -4 | -2 | -1 | -2 | -2 | -1 | 2 | 3 | 4 |
| Net profit | 131 | 186 | 128 | 147 | 159 | 240 | 96 | 445 | 637 | 224 | 738 | 1.118 | 1.300 | 559 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 871 | 1.004 | 1.141 | 1.268 | 1.065 | 1.119 | 1.081 | 1.594 | 2.240 | 2.418 | 3.285 | 4.386 | 5.615 | 5.836 |
| Equity | 52 | 239 | 367 | 514 | 673 | 913 | 1.008 | 1.453 | 2.090 | 2.314 | 3.052 | 4.170 | 5.348 | 5.772 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 818 | 765 | 775 | 754 | 392 | 207 | 73 | 141 | 150 | 104 | 233 | 216 | 268 | 65 |
| Total debt | 818 | 765 | 775 | 754 | 392 | 207 | 73 | 141 | 150 | 104 | 233 | 216 | 268 | 65 |
| 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 |