| Revenue | DKK 406K | +364% |
| EBITDA | DKK 307K | +250% |
| Net profit | DKK 699K | -89% |
| Total assets | DKK 25,6M | -5% |
| Equity | DKK 25,1M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -40 | -36 | -50 | -7 | -10 | -20 | -34 | -61 | 0 | 209 | 92 | 88 | 406 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 |
| EBITDA | -40 | -36 | -50 | -37 | -101 | -130 | -34 | -61 | -54 | 83 | 92 | 88 | 307 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -53 | -183 | -183 | -231 | -257 |
| EBIT | -40 | -36 | -50 | -37 | -101 | -130 | -34 | -61 | -107 | -100 | -91 | -144 | 50 |
| Net financials | 1.265 | 292 | 3.778 | 3.579 | 1.078 | 2.101 | 2.586 | 4.357 | 5.044 | -6.004 | 2.738 | 6.376 | 980 |
| Profit before tax | 1.226 | 256 | 3.728 | 3.542 | 977 | 1.972 | 2.553 | 4.296 | 4.937 | -6.103 | 2.647 | 6.232 | 1.030 |
| Tax | -3 | -2 | 1 | 18 | 54 | 45 | -60 | 99 | -15 | 151 | -15 | 114 | 331 |
| Net profit | 1.229 | 258 | 3.727 | 3.524 | 923 | 1.927 | 2.613 | 4.197 | 4.952 | -6.255 | 2.662 | 6.118 | 699 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.470 | 5.668 | 9.342 | 13.642 | 13.972 | 15.726 | 17.824 | 19.689 | 27.902 | 19.418 | 22.930 | 26.939 | 25.612 |
| Equity | 3.851 | 3.748 | 7.886 | 11.513 | 12.558 | 14.631 | 15.210 | 19.287 | 24.195 | 17.827 | 20.489 | 26.493 | 25.070 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68 | 68 | 0 | 0 |
| Short-term debt | 21 | 6 | 28 | 919 | 439 | 444 | 2.276 | 402 | 3.707 | 412 | 1.902 | 446 | 541 |
| Total debt | 21 | 6 | 28 | 919 | 439 | 444 | 2.276 | 402 | 3.707 | 479 | 1.970 | 446 | 541 |
| 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 |