| Revenue | DKK -99K | -7% |
| EBITDA | DKK -99K | +10% |
| Net profit | DKK -142K | +0% |
| Total assets | DKK 1,5M | -6% |
| Equity | DKK 1,2M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -241 | -714 | — | — | 20 | 755 | 80 | 1.815 | -264 | -270 | 1.666 | -233 | -107 | -99 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -54 | -70 | -0 | -30 | -0 | -895 | -194 | -2 | -0 |
| EBITDA | 60 | -280 | 0 | 0 | 20 | 701 | 10 | 1.814 | -294 | -270 | 771 | -427 | -109 | -99 |
| Depreciation & amort. | -20 | -44 | -0 | -0 | -81 | -21 | -23 | -10 | -25 | -30 | -24 | -22 | -22 | -47 |
| EBIT | 40 | -324 | 0 | 0 | -61 | 680 | -14 | 1.804 | -320 | -300 | 747 | -449 | -131 | -146 |
| Net financials | -30 | -89 | 0 | 0 | -45 | -200 | -221 | -82 | -12 | -131 | -3 | 5 | -11 | 4 |
| Profit before tax | 69 | -276 | 0 | 0 | -106 | 479 | -235 | 1.722 | -331 | -431 | 744 | -444 | -142 | -142 |
| Tax | 13 | -80 | -0 | -0 | 121 | -75 | -58 | 431 | -0 | -0 | 14 | -0 | -0 | -0 |
| Net profit | 56 | -197 | 0 | 0 | -227 | 555 | -177 | 1.291 | -331 | -431 | 730 | -444 | -142 | -142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.310 | 5.880 | 0 | 0 | 5.895 | 7.804 | 8.663 | 5.443 | 5.599 | 5.771 | 2.110 | 1.616 | 1.614 | 1.512 |
| Equity | 47 | 244 | 0 | 0 | -478 | 1.077 | 900 | 2.192 | 1.774 | 1.343 | 2.017 | 1.516 | 1.374 | 1.248 |
| Long-term debt | -1.800 | -1.800 | 0 | 0 | 3.890 | 1.800 | 1.800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -463 | -3.836 | 0 | 0 | 2.362 | 4.928 | 5.963 | 3.251 | 3.825 | 4.428 | 92 | 100 | 240 | 265 |
| Total debt | -2.263 | -5.636 | 0 | 0 | 6.252 | 6.728 | 7.763 | 3.251 | 3.825 | 4.428 | 92 | 100 | 240 | 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
HA Management | Management | 2009 | — | — |
TB Management | Management | 2006 | — | — |
CB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Hugo Andersen | Management | 0 companies |
| Teddy Brandt Kierkegaard | Management | 0 companies |
| Camilla Babette Norling | Management | 0 companies |