| Revenue | DKK 1,8M | -158% |
| EBITDA | DKK 1,8M | +155% |
| Net profit | DKK 21,3M | +198% |
| Total assets | DKK 138,9M | +14% |
| Equity | DKK 138,7M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -100 | -54 | -33 | -278 | -339 | 23.664 | -716 | -213 | -727 | -614 | -650 | -3.025 | 1.754 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -100 | -54 | -33 | -278 | -339 | 23.664 | -716 | -213 | -728 | -614 | -650 | -3.175 | 1.754 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -8 | -17 | -17 | -24 | -25 |
| EBIT | -100 | -54 | -33 | -278 | -339 | 23.664 | -716 | -213 | -736 | -631 | -666 | -3.199 | 1.728 |
| Net financials | -5 | 1 | -3 | 5.956 | 196 | 567 | -845 | 1.515 | 38.395 | 128.977 | -46.056 | -19.412 | 20.544 |
| Profit before tax | -105 | -53 | -36 | 5.678 | -143 | 24.231 | -1.561 | 1.302 | 37.659 | 128.346 | -46.722 | -22.611 | 22.273 |
| Tax | -0 | -0 | -0 | -0 | -0 | -28 | -338 | 290 | 119 | -3.751 | -1.235 | -857 | 929 |
| Net profit | -105 | -53 | -36 | 5.678 | -143 | 24.259 | -1.224 | 1.012 | 37.539 | 132.097 | -45.488 | -21.754 | 21.344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 275 | 278 | 250 | 5.647 | 5.371 | 33.947 | 28.451 | 34.280 | 63.277 | 194.875 | 163.509 | 121.964 | 138.892 |
| Equity | 267 | 177 | 128 | 5.636 | 5.340 | 29.176 | 25.210 | 25.948 | 62.802 | 194.420 | 144.223 | 121.592 | 138.739 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 100 | 122 | 12 | 31 | 4.772 | 3.241 | 8.331 | 471 | 455 | 19.286 | 373 | 152 |
| Total debt | 8 | 100 | 122 | 12 | 31 | 4.772 | 3.241 | 8.331 | 471 | 455 | 19.286 | 373 | 152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
FB Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Finn Bejer-Andersen | Management | 0 companies |