| Revenue | DKK 112K | — |
| EBITDA | DKK -129K | -60% |
| Net profit | DKK 426K | -60% |
| Total assets | DKK 10M | +3% |
| Equity | DKK 10M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -347 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -13 | 0 | 0 | 0 | 0 | 112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -347 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -13 | -14 | -24 | -21 | -81 | -129 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 |
| EBIT | -347 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -13 | -14 | -24 | -21 | -81 | -140 |
| Net financials | 946 | -312 | 855 | 228 | 339 | -2.065 | 914 | 1.627 | -209 | 2.077 | 2.314 | 376 | 1.174 | 550 |
| Profit before tax | 598 | -320 | 847 | 219 | 331 | -2.073 | 907 | 1.619 | -222 | 2.063 | 2.290 | 355 | 1.093 | 410 |
| Tax | -0 | -0 | -0 | -0 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 31 | -16 |
| Net profit | 598 | -320 | 847 | 219 | 326 | -2.073 | 907 | 1.619 | -222 | 2.063 | 2.290 | 355 | 1.062 | 426 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.295 | 4.225 | 4.870 | 5.003 | 5.384 | 3.063 | 3.957 | 5.412 | 5.085 | 6.999 | 8.931 | 8.861 | 9.682 | 9.986 |
| Equity | 5.252 | 4.187 | 4.831 | 4.890 | 5.180 | 3.005 | 3.851 | 5.364 | 5.034 | 6.987 | 8.914 | 8.844 | 9.656 | 9.960 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 43 | 38 | 39 | 113 | 205 | 57 | 106 | 48 | 51 | 12 | 17 | 17 | 18 | 26 |
| Total debt | 43 | 38 | 39 | 113 | 205 | 57 | 106 | 48 | 51 | 12 | 17 | 17 | 18 | 26 |
| 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 |