| Revenue | DKK 111K | -68% |
| EBITDA | DKK 4K | -67% |
| Net profit | DKK 244 | -100% |
| Total assets | DKK 1,4M | +0% |
| Equity | DKK 695K | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.492 | 1.584 | 1.535 | 1.348 | 1.226 | 1.385 | 1.197 | 855 | 778 | 1.014 | 810 | 357 | 348 | 111 |
| Staff expenses | -1.384 | -1.444 | -1.462 | -1.457 | -1.221 | -1.263 | -1.075 | -1.040 | -830 | -900 | -809 | -323 | -336 | -107 |
| EBITDA | 108 | 140 | 73 | -108 | 4 | 122 | 121 | -185 | -51 | 115 | 1 | 35 | 11 | 4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 108 | 140 | 73 | -108 | 4 | 122 | 121 | -185 | -51 | 115 | 1 | 35 | 11 | 4 |
| Net financials | -68 | 138 | 161 | -121 | -10 | 6 | -65 | 84 | 4 | 40 | -84 | 40 | 50 | 7 |
| Profit before tax | 40 | 278 | 233 | -229 | -5 | 128 | 56 | -102 | -19 | 155 | -82 | 75 | 61 | 11 |
| Tax | 30 | 20 | 52 | -20 | 8 | 28 | 15 | -11 | -0 | 29 | -13 | 20 | 0 | 11 |
| Net profit | 10 | 258 | 181 | -209 | -13 | 100 | 40 | -90 | -19 | 126 | -69 | 55 | 60 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.323 | 2.077 | 2.204 | 1.892 | 1.816 | 1.932 | 1.868 | 1.395 | 1.527 | 1.435 | 1.284 | 1.270 | 1.353 | 1.351 |
| Equity | 1.390 | 1.248 | 1.282 | 974 | 961 | 1.060 | 887 | 591 | 636 | 649 | 579 | 635 | 695 | 695 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 933 | 829 | 921 | 919 | 855 | 872 | 981 | 804 | 891 | 786 | 705 | 635 | 658 | 656 |
| Total debt | 933 | 829 | 921 | 919 | 855 | 872 | 981 | 804 | 891 | 786 | 705 | 635 | 658 | 656 |
| 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 | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |