| Revenue | DKK -28K | -117% |
| EBITDA | DKK -72K | -158% |
| Net profit | DKK -58K | -160% |
| Total assets | DKK 586K | -12% |
| Equity | DKK 561K | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | 38 | 116 | 70 | 85 | 27 | 2 | 9 | 50 | 158 | -69 | 79 | 159 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | 37 | 115 | 57 | 84 | 26 | -1 | 7 | 45 | 141 | -98 | 59 | 126 | -72 |
| Depreciation & amort. | 6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | 37 | 115 | 57 | 84 | 26 | -1 | 7 | 45 | 141 | -98 | 59 | 126 | -72 |
| Net financials | -0 | -1 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -1 | -2 | -1 |
| Profit before tax | -24 | 36 | 115 | 57 | 84 | 26 | -2 | 7 | 45 | 141 | -100 | 58 | 123 | -74 |
| Tax | -6 | 9 | 28 | 13 | 18 | 6 | -0 | 2 | 10 | 31 | -22 | 13 | 27 | -16 |
| Net profit | -18 | 27 | 87 | 43 | 65 | 20 | -1 | 6 | 35 | 110 | -78 | 45 | 96 | -58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 78 | 155 | 260 | 353 | 413 | 444 | 408 | 410 | 458 | 597 | 525 | 538 | 665 | 586 |
| Equity | 78 | 155 | 242 | 333 | 386 | 405 | 404 | 410 | 444 | 554 | 477 | 522 | 618 | 561 |
| Long-term debt | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -0 | 0 | 18 | 19 | 27 | 39 | 4 | 0 | 13 | 43 | 49 | 16 | 47 | 25 |
| Total debt | -0 | -0 | 18 | 19 | 27 | 39 | 4 | 0 | 13 | 43 | 49 | 16 | 47 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Cecilie Overbye | Board of Directors | 0 companies |