| Revenue | DKK -200K | -32% |
| EBITDA | DKK -486K | +38% |
| Net profit | DKK -356K | +85% |
| Total assets | DKK 13,2M | -4% |
| Equity | DKK 13,2M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | -296 | -200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -490 | -286 |
| EBITDA | -110 | -12 | -21 | -21 | -22 | -827 | -945 | -1.389 | -1.986 | 8.898 | -1.596 | -1.619 | -786 | -486 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -31 |
| EBIT | -110 | -12 | -21 | -21 | -22 | -827 | -945 | -1.389 | -1.986 | 8.898 | -1.596 | -1.619 | -823 | -517 |
| Net financials | 192 | 3.947 | 4.133 | 4.006 | -2.678 | 2.189 | 3.970 | -8.147 | 5.880 | -7.629 | -4.151 | -2.091 | -1.515 | 162 |
| Profit before tax | 82 | 3.936 | 4.112 | 3.985 | -2.700 | 1.362 | 3.025 | -9.536 | 3.895 | 1.268 | -5.747 | -3.710 | -2.338 | -356 |
| Tax | 85 | 25 | -0 | -0 | -0 | 252 | 689 | -4 | 8 | 5 | -0 | -0 | -0 | -0 |
| Net profit | -3 | 3.910 | 4.112 | 3.985 | -2.700 | 1.110 | 2.335 | -9.532 | 3.886 | 1.264 | -5.746 | -3.710 | -2.338 | -356 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.309 | 25.176 | 29.297 | 32.937 | 29.986 | 30.760 | 36.501 | 21.191 | 25.278 | 25.852 | 19.917 | 16.202 | 13.687 | 13.208 |
| Equity | 21.255 | 25.165 | 29.277 | 32.917 | 29.967 | 30.476 | 32.061 | 21.029 | 24.666 | 25.679 | 19.820 | 16.110 | 13.654 | 13.177 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 54 | 11 | 20 | 20 | 19 | 284 | 4.423 | 161 | 612 | 172 | 96 | 92 | 33 | 31 |
| Total debt | 54 | 11 | 20 | 20 | 19 | 284 | 4.423 | 161 | 612 | 172 | 96 | 92 | 33 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NV Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Vejgaard | Founder | 0 companies |