| Revenue | DKK -23K | +5% |
| EBITDA | DKK -403K | -54% |
| Net profit | DKK -2,2M | -210% |
| Total assets | DKK 14,2M | -17% |
| Equity | DKK 13,9M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.593 | 1.168 | 64 | -495 | 179 | -242 | -220 | 152 | -22 | -24 | 580 | -43 | -22 | -23 |
| Staff expenses | -1.660 | -959 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -342 | -562 | -240 | -380 |
| EBITDA | 900 | 104 | 49 | -507 | 176 | -242 | -220 | 144 | -30 | -32 | 238 | -605 | -262 | -403 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 900 | 104 | 49 | -507 | 176 | -242 | -220 | 144 | -30 | -32 | 238 | -605 | -262 | -403 |
| Net financials | 30 | 5 | 1.909 | 1.498 | 1.464 | 1.503 | 898 | 1.738 | 4.107 | 4.216 | -1.198 | 223 | 2.797 | -1.807 |
| Profit before tax | 930 | 108 | 1.958 | 991 | 1.641 | 1.261 | 678 | 1.882 | 4.077 | 4.183 | -960 | -382 | 2.535 | -2.210 |
| Tax | 233 | 39 | 82 | 29 | 65 | 82 | -44 | 116 | 220 | 428 | 64 | -79 | 500 | 37 |
| Net profit | 697 | 70 | 1.876 | 962 | 1.576 | 1.179 | 722 | 1.766 | 3.857 | 3.755 | -1.024 | -303 | 2.035 | -2.247 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.739 | 1.785 | 3.707 | 4.363 | 5.650 | 8.308 | 7.347 | 9.152 | 13.022 | 16.828 | 15.753 | 14.863 | 17.103 | 14.223 |
| Equity | 1.542 | 1.516 | 3.295 | 4.161 | 5.640 | 6.721 | 7.346 | 9.016 | 12.765 | 16.410 | 15.272 | 14.855 | 16.772 | 13.925 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 0 |
| Short-term debt | 1.197 | 269 | 412 | 202 | 10 | 1.587 | 1 | 137 | 257 | 418 | 480 | 8 | 32 | 297 |
| Total debt | 1.197 | 269 | 412 | 202 | 10 | 1.587 | 1 | 137 | 257 | 418 | 480 | 8 | 332 | 297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
JA Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| John Aggerholm | Management | 0 companies |