| Revenue | DKK -121K | +1058% |
| EBITDA | DKK -121K | -69% |
| Net profit | DKK 215K | +27% |
| Total assets | DKK 3,8M | +4% |
| Equity | DKK 3,7M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 493 | 0 | 352 | 525 | 430 | 444 | 117 | -199 | -64 | -59 | -229 | -10 | -121 |
| Staff expenses | -145 | -35 | -100 | -0 | -114 | -270 | -113 | -45 | -99 | -54 | -81 | -85 | -61 | -0 |
| EBITDA | 190 | 95 | 97 | 292 | 273 | 10 | 95 | 72 | -298 | -118 | -141 | -314 | -71 | -121 |
| Depreciation & amort. | 29 | 35 | 36 | -41 | -41 | -41 | -56 | -89 | -90 | -59 | -35 | -26 | -23 | -19 |
| EBIT | 160 | 60 | 61 | 252 | 232 | -31 | 39 | -17 | -388 | -178 | -176 | -340 | -94 | -139 |
| Net financials | -86 | 105 | 171 | 359 | 242 | 288 | 96 | 1.060 | 160 | -191 | 252 | 195 | 264 | 354 |
| Profit before tax | 75 | 165 | 232 | 610 | 475 | 257 | 135 | 1.044 | -227 | -368 | 76 | -145 | 170 | 215 |
| Tax | 26 | 12 | 0 | 71 | 49 | 27 | -0 | 6 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 48 | 154 | 231 | 539 | 425 | 231 | 135 | 1.038 | -227 | -368 | 76 | -145 | 170 | 215 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.193 | 2.368 | 2.508 | 3.056 | 3.346 | 3.478 | 3.601 | 4.409 | 4.050 | 3.702 | 3.652 | 3.504 | 3.680 | 3.828 |
| Equity | 1.774 | 1.928 | 2.159 | 2.648 | 3.023 | 3.202 | 3.337 | 4.322 | 4.041 | 3.618 | 3.637 | 3.435 | 3.546 | 3.700 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60 |
| Short-term debt | 417 | 439 | 349 | 408 | 323 | 276 | 264 | 87 | 9 | 85 | 15 | 68 | 134 | 67 |
| Total debt | 417 | 439 | 349 | 408 | 323 | 276 | 264 | 87 | 9 | 85 | 15 | 68 | 134 | 127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TF Management | Management | 2005 | — | — |
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 |
| Jørgen Richard Fuchs | Chief Executive Officer | 0 companies |
| Tove Frerksen | Management | 0 companies |