| Revenue | DKK -114K | -71% |
| EBITDA | DKK -114K | +71% |
| Net profit | DKK 20,9M | -54% |
| Total assets | DKK 339,9M | +5% |
| Equity | DKK 245,2M | +9% |
| Employees | — | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -277 | -85 | -74 | -113 | -63 | -65 | -66 | -69 | -85 | -89 | -64 | -399 | -114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -277 | -85 | -74 | -113 | -63 | -65 | -66 | -69 | -85 | -89 | -64 | -399 | -114 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -277 | -85 | -74 | -113 | -63 | -65 | -66 | -69 | -85 | -89 | -64 | -399 | -114 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.288 | 9.256 | 6.862 | 8.710 | 10.674 | 14.349 | 7.493 | 18.437 | 26.303 | 23.627 | 25.234 | 46.899 | 21.406 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 12.011 | 9.171 | 6.523 | 8.387 | 10.596 | 14.094 | 7.135 | 17.975 | 25.864 | 23.167 | 24.289 | 45.563 | 20.589 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -117 | -243 | -257 | -281 | -306 | -349 | -380 | -449 | -395 | -481 | -464 | -411 | -333 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 12.128 | 9.415 | 6.781 | 8.668 | 10.902 | 14.444 | 7.516 | 18.424 | 26.259 | 23.648 | 24.753 | 45.974 | 20.923 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.918 | 95.320 | 106.074 | 112.049 | 127.623 | 144.890 | 171.098 | 192.519 | 218.999 | 262.316 | 295.414 | 324.872 | 339.917 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 51.575 | 60.942 | 67.502 | 75.448 | 86.393 | 100.822 | 107.540 | 125.964 | 153.149 | 179.583 | 203.953 | 224.222 | 245.204 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.343 | 34.378 | 38.572 | 36.602 | 41.230 | 44.068 | 63.558 | 66.555 | 65.850 | 82.734 | 91.461 | 100.651 | 94.713 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.343 | 34.378 | 38.572 | 36.602 | 41.230 | 44.068 | 63.558 | 66.555 | 65.850 | 82.734 | 91.461 | 100.651 | 94.713 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2013 | |
| Individual | 15.0% | 0.0% | 2013 | |
| Individual | 15.0% | 0.0% | 2013 | |
| Individual | 15.0% | 0.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |