| Revenue | DKK 9K | -3% |
| EBITDA | DKK -21K | -11% |
| Net profit | DKK -21K | -10% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -178K | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | 22 | 15 | 21 | 105 | 32 | 19 | 12 | 11 | 9 | 11 | 10 | 10 | 9 |
| Staff expenses | -5 | -0 | -0 | -2 | -3 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | -21 | -18 | -8 | 50 | -15 | -17 | -20 | 10 | 9 | -18 | -21 | -19 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -21 | -18 | -8 | 50 | -15 | -17 | -20 | 10 | 9 | -18 | -21 | -19 | -21 |
| Net financials | -1 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -24 | -33 | 0 | 0 | -0 | 0 |
| Profit before tax | -19 | -21 | -18 | -8 | 50 | -15 | -17 | -20 | -14 | -24 | -18 | -21 | -19 | -21 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -19 | -21 | -18 | -8 | 50 | -15 | -17 | -20 | -14 | -24 | -18 | -21 | -19 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28 | 29 | 2 | 4 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 2 | 0 | 0 |
| Equity | -16 | -37 | -55 | -63 | -13 | -28 | -45 | -65 | -79 | -102 | -120 | -139 | -158 | -178 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44 | 66 | 57 | 67 | 13 | 28 | 45 | 65 | 79 | 104 | 120 | 141 | 158 | 178 |
| Total debt | 44 | 66 | 57 | 67 | 13 | 28 | 45 | 65 | 79 | 104 | 120 | 141 | 158 | 178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
IL Management | Management | 2002 | — | — |
JF Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| 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 |
| Ingvar Leif Andersen | Management | 0 companies |
| Jan Fredskilde Andersen | Management | 0 companies |
| Flemming Møbius | Board of Directors | 0 companies |