| Revenue | DKK 1,4M | -93% |
| EBITDA | DKK 1,4M | -93% |
| Net profit | DKK 1,4M | -92% |
| Total assets | DKK 8,9M | -70% |
| Equity | DKK 4,8M | -77% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.171 | -955 | — | — | — | — | 1.323 | 1.567 | 1.236 | 1.052 | 1.257 | 613 | 21.299 | 1.436 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 186 | 226 | 0 | 0 | 0 | 0 | 619 | 780 | 1.236 | 1.052 | 1.257 | 613 | 21.299 | 1.436 |
| Depreciation & amort. | -371 | -280 | -0 | -0 | -0 | -0 | -410 | -493 | -531 | -547 | -533 | -523 | -309 | -269 |
| EBIT | -185 | -54 | 0 | 0 | 0 | 0 | 208 | 287 | 705 | 505 | 724 | 90 | 20.990 | 1.167 |
| Net financials | -49 | -1.385 | 0 | 0 | 0 | 0 | -1.038 | 303 | -2.953 | -139 | -95 | -171 | 949 | 696 |
| Profit before tax | 511 | 115 | 0 | 0 | 0 | 0 | -830 | 590 | -2.248 | 366 | 629 | -80 | 21.939 | 1.863 |
| Tax | -11 | 53 | -0 | -0 | -0 | -0 | -124 | 541 | -0 | -0 | 20 | 53 | 4.343 | 512 |
| Net profit | 523 | 62 | 0 | 0 | 0 | 0 | -706 | 49 | -2.248 | 366 | 608 | -133 | 17.596 | 1.351 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.118 | 13.928 | 0 | 0 | 0 | 0 | 18.222 | 22.005 | 18.737 | 18.679 | 18.558 | 17.444 | 29.598 | 8.941 |
| Equity | 2.541 | 2.479 | 0 | 0 | 0 | 0 | 4.960 | 5.009 | 2.761 | 3.127 | 3.536 | 3.203 | 20.798 | 4.796 |
| Long-term debt | -9.342 | -9.979 | 0 | 0 | 0 | 0 | 10.792 | 12.957 | 14.929 | 14.365 | 13.691 | 13.113 | 3.772 | 2.200 |
| Short-term debt | -2.234 | -1.469 | 0 | 0 | 0 | 0 | 2.469 | 4.038 | 1.047 | 1.187 | 1.332 | 1.128 | 5.027 | 1.945 |
| Total debt | -11.577 | -11.449 | 0 | 0 | 0 | 0 | 13.261 | 16.996 | 15.976 | 15.552 | 15.023 | 14.241 | 8.799 | 4.145 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jacob Norling Andersen | Chief Executive Officer | 0 companies |