| Revenue | DKK -23K | +7% |
| EBITDA | DKK -24K | -11% |
| Net profit | DKK -41K | +52% |
| Total assets | DKK 368K | -7% |
| Equity | DKK -84K | -96% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -14 | -13 | -16 | -15 | -12 | -10 | -10 | -11 | -10 | -25 | -22 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -14 | -13 | -16 | -15 | -12 | -10 | -10 | -11 | -10 | -25 | -22 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -14 | -13 | -16 | -15 | -12 | -10 | -10 | -11 | -10 | -25 | -22 | -24 |
| Net financials | 50 | -153 | 107 | -47 | -10 | -15 | -9 | -9 | -15 | -11 | -11 | -64 | -17 |
| Profit before tax | 35 | -167 | 94 | -63 | -25 | -27 | -19 | -19 | -26 | -20 | -36 | -86 | -41 |
| Tax | -0 | -0 | -33 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 35 | -167 | 127 | -63 | -25 | -27 | -19 | -19 | -26 | -20 | -36 | -86 | -41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 909 | 986 | 638 | 584 | 570 | 569 | 542 | 530 | 505 | 492 | 470 | 396 | 368 |
| Equity | 344 | 177 | 304 | 241 | 216 | 189 | 170 | 151 | 99 | 79 | 43 | -43 | -84 |
| Long-term debt | 555 | 802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 419 | 432 |
| Short-term debt | 10 | 8 | 334 | 344 | 354 | 380 | 372 | 379 | 406 | 413 | 427 | 20 | 20 |
| Total debt | 565 | 809 | 334 | 344 | 354 | 380 | 372 | 379 | 406 | 413 | 427 | 439 | 451 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2004 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
AM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Ali Molka | Management | 0 companies |