| Revenue | DKK -50K | -385% |
| EBITDA | DKK -28K | -38% |
| Net profit | DKK 188K | +1700% |
| Total assets | DKK 1M | +21% |
| Equity | DKK 1.000K | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.740 | -145 | -913 | 297 | 1.766 | 1.392 | 1.326 | -2.807 | -635 | 28 | -18 | 18 | -50 |
| Staff expenses | -59 | -11 | -0 | -0 | -13 | -69 | -78 | -59 | -71 | -50 | -30 | -29 | -29 |
| EBITDA | -2.799 | -156 | -913 | 297 | 1.753 | 1.323 | 1.248 | -2.866 | -706 | -22 | -177 | -20 | -28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.799 | -156 | -913 | 297 | 1.753 | 1.323 | 1.248 | -2.866 | -706 | -22 | -177 | -20 | -28 |
| Net financials | -34.144 | -723 | 53 | 0 | 0 | -7 | 0 | 62 | 68 | 87 | -74 | 22 | 266 |
| Profit before tax | -36.943 | -90 | 50 | 297 | 1.753 | 1.316 | 1.248 | -2.804 | -637 | 66 | -122 | 10 | 188 |
| Tax | -214 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -36.729 | -90 | 50 | 297 | 1.753 | 1.316 | 1.248 | -2.804 | -637 | 66 | -122 | 10 | 188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58 | 7 | 5 | 302 | 2.188 | 2.173 | 3.330 | 1.568 | 903 | 950 | 827 | 840 | 1.017 |
| Equity | 37 | -54 | -3 | 293 | 2.046 | 2.162 | 2.211 | -1.094 | 500 | 923 | 801 | 812 | 1.000 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21 | 8 | 9 | 9 | 142 | 11 | 1.119 | 2.661 | 403 | 26 | 26 | 28 | 18 |
| Total debt | 21 | 8 | 9 | 9 | 142 | 11 | 1.119 | 2.661 | 403 | 26 | 26 | 28 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2004 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FACTOTUM ApS | Company | 100.0% | 100.0% | 2014 |
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 25.0% | 25.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Christian Poul Gjersøe | Board of Directors | 0 companies |
| Michael Schlichter | Chairman | 0 companies |