| Revenue | DKK -18K | +28% |
| EBITDA | DKK -18K | -28% |
| Net profit | DKK -100K | -126% |
| Total assets | DKK 4,1M | -8% |
| Equity | DKK 4M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -7 | -6 | -7 | -7 | -7 | -11 | -7 | -8 | -10 | -10 | -14 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -4 | -7 | -6 | -7 | -7 | -7 | -11 | -7 | -8 | -10 | -10 | -14 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -4 | -7 | -6 | -7 | -7 | -7 | -11 | -7 | -8 | -10 | -10 | -14 | -18 |
| Net financials | 7 | 182 | 617 | 352 | 794 | 545 | 544 | 851 | 836 | 282 | -296 | 224 | 501 | -112 |
| Profit before tax | 2 | 178 | 610 | 346 | 787 | 538 | 537 | 840 | 829 | 275 | -305 | 213 | 487 | -129 |
| Tax | -1 | 1 | 3 | 6 | -0 | 6 | -20 | 31 | 6 | 60 | -67 | 47 | 106 | -29 |
| Net profit | 3 | 177 | 608 | 340 | 787 | 532 | 557 | 809 | 822 | 214 | -238 | 166 | 381 | -100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 600 | 737 | 1.227 | 1.437 | 2.138 | 2.523 | 3.008 | 3.718 | 4.389 | 4.490 | 4.169 | 4.186 | 4.449 | 4.073 |
| Equity | 596 | 702 | 1.160 | 1.402 | 2.088 | 2.517 | 2.969 | 3.670 | 4.381 | 4.482 | 4.130 | 4.178 | 4.442 | 3.997 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 | 35 | 67 | 35 | 50 | 6 | 39 | 48 | 8 | 8 | 39 | 8 | 8 | 76 |
| Total debt | 4 | 35 | 67 | 35 | 50 | 6 | 39 | 48 | 8 | 8 | 39 | 8 | 8 | 76 |
| 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 | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |