| Revenue | — | — |
| EBITDA | DKK -10K | +8% |
| Net profit | DKK 35K | +104% |
| Total assets | DKK 1,4M | -18% |
| Equity | DKK 1,4M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.930 | 4.279 | 4.793 | 6.013 | 5.916 | 5.021 | 2.834 | 2.730 | -32 | -34 | -25 | 0 | — |
| Staff expenses | -4.190 | -4.069 | -4.458 | -5.293 | -5.347 | -4.862 | -2.405 | -134 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 740 | 210 | 334 | 720 | 569 | 159 | 429 | 2.596 | -32 | -34 | -25 | -11 | -10 |
| Depreciation & amort. | -216 | -87 | -226 | -282 | -172 | -238 | -199 | -126 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 524 | 123 | 108 | 437 | 396 | -79 | 230 | 2.470 | -32 | -34 | -25 | -11 | -10 |
| Net financials | -0 | -0 | -2 | -2 | -4 | -2 | -0 | -3 | -37 | -19 | -14 | 28 | 45 |
| Profit before tax | 524 | 123 | 106 | 436 | 392 | -82 | 230 | 2.466 | -69 | -54 | -38 | 28 | 45 |
| Tax | 131 | 25 | 63 | 71 | 85 | -12 | 55 | 543 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 393 | 99 | 42 | 365 | 307 | -69 | 175 | 1.924 | -69 | -54 | -38 | 17 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.229 | 2.045 | 2.564 | 2.839 | 3.376 | 2.525 | 1.776 | 3.787 | 2.759 | 2.373 | 1.987 | 1.672 | 1.376 |
| Equity | 1.216 | 1.265 | 1.307 | 1.622 | 1.879 | 1.610 | 1.584 | 3.143 | 2.743 | 2.357 | 1.987 | 1.672 | 1.376 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 997 | 744 | 1.208 | 1.213 | 1.479 | 909 | 164 | 644 | 16 | 16 | 0 | 0 | 0 |
| Total debt | 997 | 744 | 1.208 | 1.213 | 1.479 | 909 | 164 | 644 | 16 | 16 | 0 | 0 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2012 | |
| Individual | 25.0% | 25.0% | 2012 | |
| Individual | 20.0% | 20.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Lars Malling | Board of Directors | 0 companies |
| Andreas Husfeldt Knudsen | Board of Directors | 0 companies |
| Bjarne Bruno Rasmussen | Board of Directors | 0 companies |
| Flemming Eriksen | Chairman | 0 companies |
| Svend Kristian Jensen | Board of Directors | 0 companies |
| Jens Arendt | Board of Directors | 0 companies |