| Revenue | DKK 121K | +19% |
| EBITDA | DKK -30K | +21% |
| Net profit | DKK -28K | +21% |
| Total assets | DKK 212K | -18% |
| Equity | DKK 189K | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 276 | 774 | 541 | 429 | 288 | 319 | 313 | 158 | 151 | 217 | 122 | 101 | 121 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 130 | 40 | 117 | 59 | -34 | -37 | 1 | -31 | 13 | -25 | 75 | -26 | -38 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 130 | 40 | 117 | 59 | -34 | -37 | 1 | -31 | 13 | -25 | 75 | -26 | -38 | -30 |
| Net financials | -6 | -9 | -16 | -15 | -0 | -0 | -0 | 0 | -0 | -2 | -1 | 0 | 0 | 0 |
| Profit before tax | 124 | 32 | 100 | 44 | -34 | -37 | 1 | -31 | 13 | -27 | 74 | -26 | -38 | -30 |
| Tax | 23 | 7 | 22 | 10 | -7 | -8 | 0 | -7 | 3 | -6 | 19 | 18 | -3 | -2 |
| Net profit | 101 | 25 | 78 | 34 | -26 | -29 | 1 | -25 | 10 | -21 | 56 | -44 | -36 | -28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 451 | 442 | 647 | 851 | 384 | 349 | 389 | 309 | 466 | 488 | 324 | 297 | 258 | 212 |
| Equity | 176 | 200 | 279 | 312 | 286 | 258 | 259 | 234 | 244 | 223 | 278 | 253 | 217 | 189 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 276 | 242 | 310 | 493 | 72 | 77 | 131 | 75 | 222 | 265 | 46 | 44 | 41 | 23 |
| Total debt | 276 | 242 | 310 | 493 | 72 | 77 | 131 | 75 | 222 | 265 | 46 | 44 | 41 | 23 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
DR Management | Management | 2018 | — | — |
LU | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| David Rune Kaas Neergaard | Management | 0 companies |
| Lars Ulrich Henriksen | Audit | 0 companies |