| Revenue | DKK -129K | -68% |
| EBITDA | DKK -48K | +92% |
| Net profit | DKK -117K | +87% |
| Total assets | DKK 169K | -26% |
| Equity | DKK -1,4M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -524 | -519 | 341 | 287 | 479 | 646 | 483 | 382 | 348 | 233 | -262 | -403 | -405 | -129 |
| Staff expenses | -555 | -467 | -299 | -311 | -436 | -495 | -419 | -242 | -225 | -211 | -125 | -229 | -218 | -56 |
| EBITDA | 91 | -12 | 42 | -24 | 42 | 151 | 64 | 136 | 123 | 21 | -387 | -631 | -623 | -48 |
| Depreciation & amort. | -30 | -20 | -0 | -5 | -16 | -25 | -29 | -71 | -96 | -81 | -90 | -19 | -19 | 69 |
| EBIT | 61 | -32 | 42 | -29 | 26 | 126 | 34 | 65 | 27 | -59 | -477 | -650 | -642 | -117 |
| Net financials | -57 | -31 | 3 | 36 | -24 | 27 | -34 | -6 | 16 | 31 | -29 | 64 | -1 | -0 |
| Profit before tax | 97 | -11 | 44 | 7 | 2 | 153 | 1 | 59 | 43 | -28 | -506 | -586 | -643 | -117 |
| Tax | 24 | -15 | 1 | 2 | 0 | 34 | 0 | 13 | 9 | -9 | -111 | -129 | 240 | -0 |
| Net profit | 73 | 4 | 43 | 5 | 2 | 119 | 1 | 46 | 34 | -19 | -395 | -457 | -883 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.193 | 995 | 943 | 741 | 906 | 872 | 1.074 | 1.299 | 1.525 | 1.121 | 967 | 820 | 228 | 169 |
| Equity | 350 | 249 | 293 | 298 | 299 | 418 | 419 | 465 | 498 | 479 | 84 | -373 | -1.256 | -1.373 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -843 | -746 | 651 | 444 | 607 | 454 | 655 | 834 | 1.018 | 641 | 883 | 1.193 | 1.484 | 1.542 |
| Total debt | -843 | -746 | 651 | 444 | 607 | 454 | 655 | 834 | 1.018 | 641 | 883 | 1.193 | 1.484 | 1.542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
FK Management | Management | 2002 | — | — |
PB Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICH 6621 ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Finn Kai Rasmussen | Management | 0 companies |
| Pay Bent Vigand Juhl | Management | 0 companies |