| Revenue | DKK 588K | +6% |
| EBITDA | DKK -143K | -258% |
| Net profit | DKK -163K | -384% |
| Total assets | DKK 456K | -27% |
| Equity | DKK 134K | -55% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 237 | 250 | 25 | 138 | 160 | 205 | 149 | 24 | 54 | 200 | 529 | 669 | 557 | 588 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -554 | -508 | -466 | -732 |
| EBITDA | 139 | 105 | -131 | 24 | 50 | 77 | 34 | -55 | -47 | 84 | -25 | 161 | 91 | -143 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 | -12 | -12 | -12 |
| EBIT | 139 | 105 | -131 | 24 | 50 | 77 | 34 | -55 | -47 | 84 | -40 | 149 | 78 | -156 |
| Net financials | -3 | -0 | -0 | -4 | -1 | -5 | -3 | -5 | -7 | -4 | -6 | -3 | -6 | -7 |
| Profit before tax | 136 | 105 | -131 | 20 | 49 | 72 | 32 | -60 | -53 | 80 | -45 | 145 | 73 | -163 |
| Tax | 15 | 20 | -0 | 15 | 3 | 13 | 17 | -0 | -0 | -0 | -0 | 15 | 15 | -0 |
| Net profit | 121 | 85 | -131 | 4 | 46 | 59 | 14 | -60 | -53 | 80 | -45 | 131 | 58 | -163 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 261 | 397 | 273 | 233 | 303 | 315 | 349 | 277 | 371 | 456 | 440 | 483 | 629 | 456 |
| Equity | 110 | 195 | 65 | 69 | 115 | 174 | 188 | 128 | 74 | 154 | 108 | 239 | 297 | 134 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91 | 15 | 0 |
| Short-term debt | 151 | 202 | 208 | 164 | 188 | 142 | 162 | 150 | 297 | 302 | 332 | 153 | 317 | 323 |
| Total debt | 151 | 202 | 208 | 164 | 188 | 142 | 162 | 150 | 297 | 302 | 332 | 243 | 332 | 323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2004 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |