| Revenue | DKK -19K | +96% |
| EBITDA | DKK -19K | -96% |
| Net profit | DKK -366K | -160% |
| Total assets | DKK 9,7M | +6% |
| Equity | DKK 8,7M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 60 | 71 | -6 | 42 | 212 | -40 | -29 | -18 | -13 | -25 | -20 | -10 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 151 | 60 | 71 | -6 | 42 | 212 | -222 | -29 | -18 | -13 | -25 | -20 | -10 | -19 |
| Depreciation & amort. | 19 | -65 | -44 | -649 | -86 | -87 | -37 | -20 | -0 | -0 | -31 | -0 | -0 | -0 |
| EBIT | 132 | -5 | 27 | -654 | -44 | 125 | -259 | -48 | -18 | -13 | -56 | -20 | -10 | -19 |
| Net financials | 342 | -47 | 285 | 1.047 | 1.069 | 855 | -213 | 1.446 | 1.157 | 227 | 8.882 | 626 | 619 | -347 |
| Profit before tax | 474 | -52 | 312 | 393 | 1.025 | 979 | -472 | 1.398 | 1.139 | 214 | 8.826 | 606 | 609 | -366 |
| Tax | 49 | 39 | 20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3 | 0 | -0 | -0 |
| Net profit | 426 | -91 | 292 | 393 | 1.025 | 979 | -472 | 1.398 | 1.139 | 214 | 8.823 | 606 | 609 | -366 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.292 | 3.740 | 3.624 | 3.948 | 3.011 | 3.292 | 2.712 | 3.611 | 3.779 | 2.850 | 8.673 | 8.680 | 9.167 | 9.749 |
| Equity | 2.281 | 2.191 | 2.386 | 2.679 | 2.704 | 3.283 | 2.703 | 3.601 | 3.740 | 2.841 | 8.664 | 8.671 | 9.158 | 8.657 |
| Long-term debt | 970 | 919 | 755 | 710 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.041 | 630 | 483 | 558 | 307 | 9 | 9 | 10 | 39 | 9 | 9 | 9 | 9 | 1.092 |
| Total debt | 2.011 | 1.549 | 1.238 | 1.268 | 307 | 9 | 9 | 10 | 39 | 9 | 9 | 9 | 9 | 1.092 |
| 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 |