| Revenue | DKK -18K | -25% |
| EBITDA | DKK -11K | +14% |
| Net profit | DKK 2M | +215% |
| Total assets | DKK 32,1M | +19% |
| Equity | DKK 31,6M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 8 | — | 43 | 25 | 11 | -10 | -8 | -8 | -8 | -8 | -9 | -24 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.053 | 8 | 0 | 43 | 6 | 11 | -10 | -8 | -8 | -8 | -8 | -9 | -13 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -39 | -26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.053 | 8 | 0 | 4 | -20 | 11 | -10 | -8 | -8 | -8 | -8 | -9 | -13 | -11 |
| Net financials | 3.045 | -2.799 | 0 | 1.090 | 2.211 | 1.655 | 863 | 2.067 | 2.436 | 1.744 | 4.070 | -269 | -1.643 | 2.024 |
| Profit before tax | 3.044 | -2.571 | 0 | 1.094 | 2.191 | 1.666 | 896 | 2.060 | 2.428 | 1.736 | 4.062 | -278 | -1.656 | 2.013 |
| Tax | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 24 | -66 | 39 | 46 | 48 |
| Net profit | 3.047 | -2.601 | 0 | 1.111 | 2.207 | 1.664 | 882 | 2.048 | 2.409 | 1.712 | 4.128 | -317 | -1.702 | 1.965 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.484 | 14.098 | 0 | 15.139 | 16.681 | 16.005 | 16.214 | 18.389 | 20.487 | 21.448 | 26.252 | 28.292 | 26.999 | 32.115 |
| Equity | 7.133 | 9.638 | 0 | 11.449 | 13.657 | 15.926 | 15.809 | 17.357 | 19.822 | 21.034 | 25.048 | 27.008 | 26.575 | 31.592 |
| Long-term debt | 0 | -2.925 | 0 | 2.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 |
| Short-term debt | 350 | -1.535 | 0 | 1.401 | 3.025 | 79 | 405 | 1.032 | 666 | 414 | 1.204 | 1.283 | 378 | 523 |
| Total debt | 350 | -4.460 | 0 | 3.676 | 3.025 | 79 | 405 | 1.032 | 666 | 414 | 1.204 | 1.283 | 424 | 523 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2004 | — | — |
VC Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |