| Revenue | DKK -12K | +13% |
| EBITDA | DKK -12K | -13% |
| Net profit | DKK -64K | -92% |
| Total assets | DKK 69K | -48% |
| Equity | DKK 58K | -52% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 469 | 626 | 588 | 139 | -130 | -77 | -40 | -10 | -15 | -10 | -12 |
| Staff expenses | -273 | -198 | -194 | -43 | -9 | -2 | -8 | -8 | -2 | -0 | -0 |
| EBITDA | 196 | 428 | 394 | 96 | -138 | -79 | -48 | -18 | -17 | -10 | -12 |
| Depreciation & amort. | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 191 | 428 | 394 | 96 | -138 | -79 | -48 | -18 | -17 | -10 | -12 |
| Net financials | -74 | -46 | -50 | -40 | -65 | -46 | -81 | 13 | 57 | -33 | -5 |
| Profit before tax | 117 | 382 | 344 | 56 | -134 | -43 | 65 | -5 | 40 | -24 | -17 |
| Tax | 33 | 102 | 89 | 17 | -28 | 15 | 4 | -0 | 9 | 9 | 47 |
| Net profit | 85 | 280 | 256 | 40 | -106 | -58 | 62 | -5 | 31 | -33 | -64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.864 | 3.189 | 2.883 | 2.940 | 2.990 | 3.003 | 494 | 316 | 238 | 132 | 69 |
| Equity | 236 | 483 | 689 | 678 | 572 | 462 | 418 | 305 | 226 | 123 | 58 |
| Long-term debt | 1.815 | 1.815 | 1.815 | 1.815 | 1.815 | 1.815 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 818 | 891 | 379 | 447 | 603 | 726 | 76 | 11 | 12 | 9 | 11 |
| Total debt | 2.633 | 2.706 | 2.194 | 2.262 | 2.418 | 2.541 | 76 | 11 | 12 | 9 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Management | Management | 2002 | — | — |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 0.0% | 2002 | |
| Individual | 0.0% | 0.0% | 2002 | |
| Individual | 90.0% | 90.0% | 2002 | |
| Individual | 0.0% | 0.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Sofie Vikkelsøe | Management | 0 companies |
| Kim Madsen | Management | 0 companies |