| Revenue | DKK -1M | -1696% |
| EBITDA | DKK -1M | -1847% |
| Net profit | DKK -825K | -1269% |
| Total assets | DKK 903K | -38% |
| Equity | DKK -2M | -67% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.186 | 490 | -381 | -730 | 990 | 792 | 1.372 | 1.483 | 3.396 | 355 | 63 | -1.005 |
| Staff expenses | -1.200 | -1.252 | -1.317 | -1.228 | -940 | -1.332 | -1.515 | -1.462 | -1.357 | -1.285 | -115 | -0 |
| EBITDA | 1.986 | -761 | -1.699 | -1.958 | 50 | -541 | -143 | 21 | 2.038 | -930 | -52 | -1.005 |
| Depreciation & amort. | -14 | -83 | -65 | -62 | -86 | -98 | -74 | -54 | -11 | -0 | -0 | -0 |
| EBIT | 1.972 | -844 | -1.763 | -2.020 | -37 | -638 | -217 | -33 | 2.028 | -930 | -52 | -1.005 |
| Net financials | 58 | 29 | 26 | -67 | -91 | -89 | -84 | -108 | -149 | -53 | -25 | -53 |
| Profit before tax | 2.031 | -815 | -1.737 | -2.087 | -127 | -728 | -301 | -140 | 1.878 | -983 | -76 | -1.058 |
| Tax | 281 | 70 | -25 | -0 | -62 | -522 | -9 | -239 | 325 | -216 | -16 | -233 |
| Net profit | 1.750 | -885 | -1.712 | -2.087 | -65 | -206 | -292 | 99 | 1.553 | -767 | -60 | -825 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.476 | 3.914 | 1.092 | 947 | 1.510 | 1.384 | 1.005 | 1.266 | 6.696 | 1.551 | 1.451 | 903 |
| Equity | 3.198 | 2.313 | 601 | -1.486 | -1.552 | -1.757 | -2.049 | -1.950 | -397 | -1.164 | -1.224 | -2.050 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.156 | 1.587 | 491 | 2.433 | 3.062 | 3.141 | 3.054 | 3.216 | 7.093 | 2.715 | 2.676 | 2.952 |
| Total debt | 2.156 | 1.587 | 491 | 2.433 | 3.062 | 3.141 | 3.054 | 3.216 | 7.093 | 2.715 | 2.676 | 2.952 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2002 | — | — |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3VH HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Brian Sørensen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |