| Revenue | DKK -9K | +4% |
| EBITDA | DKK -609K | -6727% |
| Net profit | DKK 10,8M | +71% |
| Total assets | DKK 60,4M | +21% |
| Equity | DKK 43,2M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -62 | -97 | -317 | -476 | -9 | -9 | -9 | -7 | -27 | 8.941 | -26 | -9 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -62 | -87 | -302 | -467 | -9 | -9 | -9 | -7 | 386 | 8.941 | -26 | -9 | -609 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -62 | -87 | -302 | -467 | -9 | -9 | -9 | -7 | 386 | 8.941 | -26 | -9 | -609 |
| Net financials | 224 | 915 | -545 | 6 | 19 | 2.516 | 2.604 | 1.910 | 1.185 | 8.915 | 9.006 | 6.093 | 6.359 | 11.288 |
| Profit before tax | 220 | 853 | 459 | -308 | -487 | 2.507 | 2.596 | 1.901 | 1.177 | 9.300 | 8.971 | 6.067 | 6.350 | 10.679 |
| Tax | -0 | 10 | -10 | 2 | -3 | -0 | -1 | 13 | 9 | -81 | 7 | -1 | 35 | -121 |
| Net profit | 220 | 843 | 469 | -309 | -484 | 2.507 | 2.597 | 1.888 | 1.169 | 9.381 | 8.963 | 6.068 | 6.316 | 10.800 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.785 | 5.948 | 3.616 | 3.477 | 3.764 | 5.551 | 8.045 | 11.506 | 10.296 | 22.363 | 32.580 | 34.731 | 49.801 | 60.448 |
| Equity | 3.996 | 4.742 | 2.450 | 2.659 | 3.042 | 5.549 | 8.043 | 9.786 | 10.270 | 19.651 | 28.502 | 33.569 | 37.885 | 43.185 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 168 | 611 | 408 | 143 | 103 | 2 | 2 | 1.720 | 26 | 2.712 | 4.078 | 1.161 | 11.916 | 17.263 |
| Total debt | 168 | 611 | 408 | 143 | 103 | 2 | 2 | 1.720 | 26 | 2.712 | 4.078 | 1.161 | 11.916 | 17.263 |
| 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 |