| Revenue | DKK 19K | -60% |
| EBITDA | DKK 19K | -60% |
| Net profit | DKK 16K | -63% |
| Total assets | DKK 147K | +12% |
| Equity | DKK 73K | +29% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | 106 | 119 | -39 | -62 | 139 | -98 | -51 | 36 | -53 | -7 | -27 | 47 | 19 |
| Staff expenses | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | 106 | 119 | -39 | -62 | 139 | -98 | -51 | 36 | -53 | -7 | -27 | 47 | 19 |
| Depreciation & amort. | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | 106 | 119 | -39 | -62 | 139 | -98 | -51 | 36 | -53 | -7 | -27 | 47 | 19 |
| Net financials | 2 | 3 | 1 | -10 | 0 | 0 | 2 | -1 | -1 | -3 | -4 | -3 | -2 | -2 |
| Profit before tax | -26 | 108 | 120 | -48 | -62 | 139 | -95 | -52 | 35 | -55 | -10 | -30 | 45 | 16 |
| Tax | -7 | 27 | 30 | -8 | -14 | 31 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -20 | 81 | 90 | -40 | -49 | 108 | -95 | -52 | 35 | -55 | -10 | -30 | 45 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 359 | 379 | 448 | 342 | 278 | 350 | 177 | 108 | 166 | 101 | 98 | 73 | 132 | 147 |
| Equity | — | 327 | 368 | 279 | 179 | 287 | 140 | 73 | 108 | 52 | 42 | 12 | 57 | 73 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 64 | 52 | 80 | 63 | 98 | 62 | 37 | 35 | 58 | 48 | 56 | 61 | 75 | 74 |
| Total debt | 64 | 52 | 80 | 63 | 98 | 62 | 37 | 35 | 58 | 48 | 56 | 61 | 75 | 74 |
| 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 |