| Revenue | DKK -242K | -29% |
| EBITDA | DKK -242K | +29% |
| Net profit | DKK 1,7M | -72% |
| Total assets | DKK 90,5M | -6% |
| Equity | DKK 89,5M | -4% |
| Employees | — | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | -39 | — | — | — | -78 | -83 | -44 | -44 | -76 | — | -66 | -175 | -342 | -242 |
| 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 |
| EBITDA | — | — | — | — | — | — | — | — | — | 8.405 | 6.540 | 7.888 | 3.877 | -78 | -83 | -44 | -44 | -76 | -54 | -66 | -175 | -342 | -242 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | 14 | 19 | -37 | -40 | -24 | -21 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | 8.404 | 6.526 | 7.869 | 3.841 | -118 | -107 | -65 | -48 | -76 | -54 | -66 | -175 | -342 | -242 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.726 | 6.458 | 7.719 | 4.175 | 1.723 | 6.454 | 740 | 7.335 | 10.427 | 14.699 | 8.449 | 3.402 | 7.415 | 1.934 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 8.685 | 7.084 | 7.985 | 4.113 | 2.376 | 6.347 | 675 | 7.287 | 10.350 | 14.645 | 8.384 | 3.227 | 7.073 | 1.692 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 598 | 333 | 164 | 2 | 385 | 676 | 187 | 121 | 185 | 372 | -49 | 8 | 891 | -44 |
| Net profit | — | — | — | — | — | — | — | — | — | 8.087 | 6.751 | 7.821 | 4.111 | 1.990 | 5.671 | 488 | 7.167 | 10.166 | 14.272 | 8.433 | 3.219 | 6.182 | 1.736 |
| Item | 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 | 28.151 | 38.084 | 48.032 | 45.202 | 46.460 | 51.585 | 51.204 | 57.666 | 67.671 | 81.152 | 91.234 | 93.219 | 96.084 | 90.464 |
| Equity | — | — | — | — | — | — | — | — | — | 27.924 | 34.174 | 41.496 | 45.007 | 46.297 | 51.368 | 51.156 | 57.523 | 66.789 | 80.161 | 87.127 | 89.586 | 92.759 | 89.496 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.810 | 318 | 1.033 | 482 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 223 | 3.905 | 6.534 | 194 | 163 | 217 | 48 | 143 | 882 | 991 | 664 | 2.678 | 1.839 | 301 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 223 | 3.905 | 6.534 | 194 | 163 | 217 | 48 | 143 | 882 | 991 | 3.475 | 2.996 | 2.872 | 783 |
| 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 | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |