| Revenue | DKK -107K | -126% |
| EBITDA | DKK -141K | -135% |
| Net profit | DKK 25,1M | +266% |
| Total assets | DKK 38,6M | +91% |
| Equity | DKK 38,4M | +99% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -42 | -41 | -21 | -27 | -19 | -26 | -26 | -116 | -22 | 667 | 1.673 | 408 | -107 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -300 | -0 | -0 |
| EBITDA | -42 | -41 | -21 | -27 | -19 | -26 | -26 | -116 | -22 | 667 | 1.373 | 408 | -141 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -70 |
| EBIT | -42 | -41 | -21 | -27 | -19 | -26 | -26 | -116 | -22 | 667 | 1.373 | 391 | -211 |
| Net financials | 2.379 | 1.624 | 1.164 | 5.106 | 4.010 | 36 | -162 | 5.078 | -835 | 4.969 | 2.885 | 6.596 | 25.489 |
| Profit before tax | 2.814 | 1.583 | 1.142 | 5.079 | 3.991 | 10 | -189 | 4.962 | -857 | 5.635 | 4.258 | 6.987 | 25.278 |
| Tax | 238 | 198 | -21 | -6 | -43 | -0 | 8 | -0 | -0 | 148 | 316 | 122 | 136 |
| Net profit | 2.575 | 1.385 | 1.163 | 5.085 | 4.033 | 10 | -196 | 4.962 | -857 | 5.488 | 3.942 | 6.865 | 25.143 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.902 | 7.887 | 8.240 | 12.571 | 14.583 | 14.433 | 12.731 | 15.845 | 14.114 | 16.356 | 19.404 | 20.222 | 38.553 |
| Equity | 5.951 | 6.640 | 6.803 | 11.181 | 13.464 | 12.474 | 9.998 | 12.960 | 11.802 | 15.890 | 18.832 | 19.297 | 38.440 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 951 | 1.247 | 1.437 | 1.390 | 1.119 | 1.959 | 2.733 | 2.885 | 2.312 | 466 | 572 | 918 | 110 |
| Total debt | 951 | 1.247 | 1.437 | 1.390 | 1.119 | 1.959 | 2.733 | 2.885 | 2.312 | 466 | 572 | 918 | 110 |
| 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 |