| Revenue | DKK -269K | -18% |
| EBITDA | DKK -314K | -19% |
| Net profit | DKK -326K | -58% |
| Total assets | DKK 1M | -23% |
| Equity | DKK 779K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 162 | 154 | 213 | 186 | 192 | 188 | 151 | 160 | 197 | 245 | 137 | -349 | -329 | -269 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -44 |
| EBITDA | 162 | 154 | 213 | 186 | 192 | 188 | 151 | 160 | 197 | 245 | 137 | -349 | -263 | -314 |
| Depreciation & amort. | -0 | -17 | 50 | -50 | -50 | -50 | -50 | -37 | -38 | -69 | -35 | -5 | 33 | -10 |
| EBIT | 162 | 138 | 163 | 136 | 143 | 139 | 102 | 123 | 159 | 175 | 102 | -355 | -296 | -323 |
| Net financials | -78 | -86 | -124 | -79 | -73 | -45 | 53 | 116 | -281 | -116 | 59 | 124 | -3 | -2 |
| Profit before tax | 84 | 52 | 39 | -954 | 116 | 94 | 155 | 239 | -122 | 60 | 161 | -231 | -299 | -326 |
| Tax | 21 | 4 | 9 | -12 | 33 | 7 | 8 | 8 | 20 | -11 | 13 | 28 | -93 | -0 |
| Net profit | 63 | 47 | 30 | -942 | 83 | 87 | 147 | 231 | -142 | 70 | 148 | -259 | -206 | -326 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.358 | 4.395 | 4.379 | 3.292 | 3.772 | 3.723 | 3.701 | 4.120 | 4.095 | 4.569 | 2.883 | 1.989 | 1.319 | 1.010 |
| Equity | 1.034 | 1.449 | 1.479 | 536 | 1.051 | 1.138 | 1.285 | 1.516 | 1.491 | 1.966 | 2.114 | 1.881 | 1.104 | 779 |
| Long-term debt | 2.189 | 2.314 | 2.279 | 2.119 | 1.973 | 1.895 | 1.735 | 1.650 | 1.564 | 1.477 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 | 217 | 198 | 226 | 205 | 140 | 123 | 388 | 422 | 426 | 768 | 108 | 214 | 231 |
| Total debt | 2.196 | 2.531 | 2.476 | 2.344 | 2.178 | 2.035 | 1.858 | 2.038 | 1.986 | 1.903 | 768 | 108 | 214 | 231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JL Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Jørgen Leif Joost | Audit | 0 companies |