| Revenue | DKK -72K | +20% |
| EBITDA | DKK -72K | -20% |
| Net profit | DKK 195K | +156% |
| Total assets | DKK 1,6M | -46% |
| Equity | DKK 1,3M | +205% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 242 | 45 | -270 | 158 | 644 | 31 | 34 | 34 | 57 | 68 | -80 | -78 | -60 | -72 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 242 | 45 | -270 | 158 | 644 | 31 | 34 | 34 | 57 | 68 | -80 | -78 | -60 | -72 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -0 | -0 |
| EBIT | 242 | 45 | -270 | 158 | 644 | 31 | 34 | 34 | 57 | 68 | -80 | -122 | -60 | -72 |
| Net financials | 210 | 25 | -284 | 146 | 631 | 206 | 598 | 116 | 63 | 136 | -383 | -38 | 120 | 274 |
| Profit before tax | 211 | 22 | -287 | 142 | 628 | 238 | 632 | 150 | 120 | 205 | -463 | -160 | 60 | 202 |
| Tax | 16 | -8 | 11 | -21 | 284 | -7 | -0 | -0 | -19 | 11 | -63 | -3 | -16 | 7 |
| Net profit | 194 | 29 | -299 | 164 | 344 | 244 | 632 | 150 | 139 | 193 | -399 | -158 | 76 | 195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 988 | 1.017 | 722 | 883 | 1.240 | 1.426 | 2.010 | 2.049 | 2.153 | 4.928 | 3.490 | 2.986 | 2.964 | 1.610 |
| Equity | -678 | -649 | -947 | -784 | -439 | -195 | 437 | 587 | 726 | 920 | 521 | 363 | 439 | 1.337 |
| Long-term debt | 950 | 1.250 | 1.250 | 1.250 | 1.250 | 1.250 | 1.150 | 1.050 | 900 | 800 | 800 | 700 | 500 | 0 |
| Short-term debt | 716 | 416 | 419 | 416 | 429 | 371 | 423 | 412 | 527 | 3.208 | 2.170 | 1.923 | 2.025 | 273 |
| Total debt | 1.666 | 1.666 | 1.669 | 1.666 | 1.679 | 1.621 | 1.573 | 1.462 | 1.427 | 4.008 | 2.970 | 2.623 | 2.525 | 273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
CM Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2002 | |
| Individual | 10.0% | 10.0% | 2002 | |
| Individual | 33.3% | 33.3% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |