| Revenue | DKK 0 | — |
| EBITDA | DKK -1,4M | +4% |
| Net profit | DKK -14,9M | -243% |
| Total assets | DKK 39,6M | -34% |
| Equity | DKK 39,6M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | — | -347 | 0 | — | 60 | 0 | -425 | — | 0 | 0 | 0 | 0 |
| Staff expenses | -34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -53 | -40 | -24 | -373 | -414 | -65 | -182 | -397 | -487 | -77 | -454 | -595 | -1.441 | -1.377 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | -40 | -24 | -373 | -414 | -65 | -182 | -397 | -487 | -77 | -454 | -595 | -1.441 | -1.377 |
| Net financials | 463 | 829 | 5.980 | 3.749 | 2.434 | 2.267 | 1.048 | 1.401 | 5.202 | 8.789 | 347 | 10.298 | 14.530 | -14.315 |
| Profit before tax | 410 | 790 | 5.956 | 3.724 | 2.235 | 2.202 | 866 | 1.310 | 5.141 | 8.712 | -106 | 9.819 | 13.436 | -15.016 |
| Tax | -0 | -1 | 1.498 | 815 | 553 | 516 | 244 | 296 | 1.200 | 2.168 | 108 | 2.275 | 3.017 | -103 |
| Net profit | 410 | 791 | 4.458 | 2.909 | 1.682 | 1.685 | 622 | 1.014 | 3.941 | 6.543 | -215 | 7.545 | 10.419 | -14.914 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.434 | 17.063 | 22.715 | 25.958 | 26.379 | 27.082 | 27.251 | 27.709 | 32.317 | 40.432 | 38.060 | 46.864 | 59.702 | 39.610 |
| Equity | 16.303 | 17.048 | 21.460 | 24.122 | 25.604 | 26.697 | 27.069 | 27.636 | 31.327 | 37.620 | 36.249 | 44.742 | 54.676 | 39.562 |
| Long-term debt | 0 | 0 | 1.240 | 594 | 164 | 167 | 0 | 57 | 975 | 1.822 | 0 | 2.106 | 2.937 | 0 |
| Short-term debt | 131 | 15 | 15 | 1.242 | 611 | 219 | 182 | 16 | 15 | 990 | 1.812 | 16 | 2.089 | 48 |
| Total debt | 131 | 15 | 1.255 | 1.836 | 775 | 386 | 182 | 73 | 990 | 2.812 | 1.812 | 2.122 | 5.026 | 48 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2004 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |