| Revenue | DKK -8K | -21% |
| EBITDA | DKK -8K | +21% |
| Net profit | DKK 89K | +1282% |
| Total assets | DKK 407K | -8% |
| Equity | DKK 352K | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | 530 | — | — | — | 104 | 88 | 112 | -118 | -16 | -7 | -7 | -9 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 33 | 563 | 82 | 118 | 231 | 104 | 88 | 71 | -118 | -106 | -7 | -7 | -9 | -7 |
| Depreciation & amort. | 26 | 53 | 53 | 53 | 53 | 50 | -56 | -45 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7 | 510 | 29 | 65 | 179 | 54 | 32 | 26 | -118 | -106 | -7 | -7 | -9 | -7 |
| Net financials | -61 | -23 | 52 | 85 | 197 | 67 | 47 | 81 | -118 | 146 | 38 | 310 | 1 | 96 |
| Profit before tax | -54 | 487 | 32 | 64 | 177 | 50 | 16 | 24 | -118 | 39 | 31 | 303 | -9 | 88 |
| Tax | -6 | -11 | -7 | -5 | -4 | -4 | -11 | -13 | 0 | 5 | -1 | -1 | -1 | -1 |
| Net profit | -48 | 498 | 39 | 69 | 181 | 54 | 26 | 37 | -118 | 34 | 32 | 304 | -8 | 89 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 422 | 930 | 630 | 570 | 752 | 639 | 1.454 | 1.549 | 1.435 | 599 | 623 | 1.015 | 442 | 407 |
| Equity | -54 | 444 | 485 | 501 | 623 | 605 | 581 | 619 | 500 | 535 | 566 | 871 | 324 | 352 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 476 | 463 | 123 | 48 | 112 | 21 | 870 | 930 | 935 | 64 | 56 | 145 | 118 | 55 |
| Total debt | 476 | 463 | 123 | 48 | 112 | 21 | 870 | 930 | 935 | 64 | 56 | 145 | 118 | 55 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
AB Audit | Audit | 2002 | — | — |
MM Audit | Audit | 2004 | — | — |
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 |
| Axel Bødskov | Audit | 0 companies |
| Mona Marie Hein | Audit | 0 companies |