| Revenue | DKK -30K | +0% |
| EBITDA | DKK -152K | +0% |
| Net profit | DKK 1,1M | +183% |
| Total assets | DKK 9,1M | +17% |
| Equity | DKK 8,1M | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | -98 | -45 | -30 | -23 | -30 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -89 | -122 | -121 | -121 | -122 | -122 |
| EBITDA | -23 | -43 | -48 | -51 | -44 | -44 | -34 | -187 | -167 | -151 | -144 | -152 | -152 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -43 | -48 | -51 | -44 | -44 | -34 | -187 | -167 | -151 | -144 | -152 | -152 |
| Net financials | 368 | 1.155 | -240 | -135 | 994 | 658 | -363 | 2.222 | -28 | 1.171 | -375 | 563 | 1.528 |
| Profit before tax | 345 | 1.111 | -288 | -185 | 949 | 615 | -397 | 2.035 | -195 | 1.020 | -519 | 411 | 1.376 |
| Tax | 36 | 178 | -60 | -31 | 212 | 136 | -85 | 126 | -41 | 225 | 22 | 25 | 281 |
| Net profit | 308 | 933 | -227 | -154 | 738 | 479 | -311 | 1.909 | -154 | 795 | -542 | 386 | 1.095 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.899 | 6.001 | 5.629 | 5.459 | 8.761 | 9.383 | 9.137 | 8.019 | 7.607 | 8.318 | 7.413 | 7.748 | 9.100 |
| Equity | — | 4.622 | 4.345 | 4.141 | 4.828 | 5.255 | 4.891 | 6.746 | 6.537 | 7.275 | 6.734 | 7.061 | 8.095 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.162 | 1.380 | 1.284 | 1.318 | 3.933 | 4.127 | 4.246 | 1.273 | 1.071 | 1.043 | 679 | 687 | 1.004 |
| Total debt | 1.162 | 1.380 | 1.284 | 1.318 | 3.933 | 4.127 | 4.246 | 1.273 | 1.071 | 1.043 | 679 | 687 | 1.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |