| Revenue | DKK -46K | -18% |
| EBITDA | DKK -66K | +17% |
| Net profit | DKK -175K | -106% |
| Total assets | DKK 304K | -26% |
| Equity | DKK -1,3M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 898 | 851 | 771 | 714 | 629 | 859 | 1.007 | 617 | 414 | 130 | 44 | -38 | -56 | -46 |
| Staff expenses | -225 | -170 | -146 | -120 | -113 | -117 | -133 | -122 | -88 | -15 | -23 | -24 | -24 | -20 |
| EBITDA | -13 | 25 | 39 | 39 | -10 | 71 | 116 | -36 | -14 | 180 | 21 | -62 | -80 | -66 |
| Depreciation & amort. | -70 | -74 | -65 | -64 | -62 | -44 | -34 | -31 | -25 | -20 | -15 | -11 | -4 | -1 |
| EBIT | -83 | -50 | -25 | -24 | -72 | 26 | 82 | -67 | -39 | 160 | 6 | -74 | -83 | -67 |
| Net financials | -15 | -10 | -7 | -2 | -4 | -12 | -26 | -28 | -42 | -31 | 110 | -82 | -2 | -108 |
| Profit before tax | -98 | -60 | -33 | -27 | -75 | 14 | 56 | -95 | -80 | 129 | 117 | -155 | -85 | -175 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -98 | -60 | -33 | -27 | -75 | 14 | 56 | -95 | -80 | 129 | 117 | -155 | -85 | -175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 452 | 517 | 432 | 387 | 327 | 304 | 444 | 350 | 334 | 451 | 500 | 407 | 411 | 304 |
| Equity | -839 | -899 | -932 | -959 | -1.034 | -1.020 | -964 | -1.059 | -1.130 | -1.001 | -884 | -1.040 | -1.125 | -1.299 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.291 | 1.416 | 1.364 | 1.346 | 1.361 | 1.324 | 1.408 | 1.408 | 1.464 | 1.453 | 1.385 | 1.447 | 1.536 | 1.603 |
| Total debt | 1.291 | 1.416 | 1.364 | 1.346 | 1.361 | 1.324 | 1.408 | 1.408 | 1.464 | 1.453 | 1.385 | 1.447 | 1.536 | 1.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
KT Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Karsten Toftegaard Darré | Management | 0 companies |