| Revenue | DKK 198K | +33% |
| EBITDA | DKK 41K | +74% |
| Net profit | DKK 40K | +72% |
| Total assets | DKK 102K | +18% |
| Equity | DKK -23K | +76% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | 149 | 248 | 245 | 246 | 195 | 248 | 135 | 491 | 836 | 322 | 430 | 148 | 198 |
| Staff expenses | -34 | -7 | -11 | -0 | -10 | -0 | -1 | -0 | -0 | -507 | -236 | -303 | -125 | -157 |
| EBITDA | 170 | 143 | 223 | 226 | 170 | 124 | 88 | -101 | 255 | 182 | 26 | 30 | 24 | 41 |
| Depreciation & amort. | 63 | 75 | -50 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -279 | -0 | -0 | -0 |
| EBIT | 107 | 67 | 173 | 176 | 170 | 124 | 88 | -101 | 255 | 182 | -254 | 30 | 24 | 41 |
| Net financials | -231 | -182 | -168 | -163 | -160 | -119 | 0 | 3 | -391 | -0 | -0 | -0 | -0 | -1 |
| Profit before tax | -124 | -114 | 5 | 12 | 10 | 5 | 88 | -98 | -136 | 182 | -254 | 30 | 23 | 40 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -124 | -114 | 5 | 12 | 10 | 5 | 88 | -98 | -136 | 182 | -254 | 30 | 23 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.134 | 4.031 | 3.996 | 3.928 | 3.952 | 3.925 | 3.881 | 41 | 409 | 440 | 63 | 24 | 87 | 102 |
| Equity | 37 | -77 | 43 | 55 | 65 | 70 | 158 | 60 | -76 | 106 | -148 | -118 | -94 | -23 |
| Long-term debt | 45 | 49 | 44 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.052 | 4.059 | 3.909 | 3.825 | 3.838 | 3.807 | 3.704 | -19 | 485 | 334 | 210 | 142 | 181 | 125 |
| Total debt | 4.097 | 4.108 | 3.953 | 3.873 | 3.838 | 3.807 | 3.704 | -19 | 485 | 334 | 210 | 142 | 181 | 125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
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 |