| Revenue | DKK 347K | +6292% |
| EBITDA | DKK -101K | -1955% |
| Net profit | DKK -130K | -7723% |
| Total assets | DKK 1,7M | +333% |
| Equity | DKK 128K | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -140 | 90 | 88 | 84 | 138 | 359 | 225 | 374 | 993 | 719 | 328 | 188 | 5 | 347 |
| Staff expenses | -0 | -6 | -16 | -8 | -0 | -0 | -0 | -94 | -0 | -160 | -80 | -22 | -0 | -225 |
| EBITDA | -81 | 84 | 73 | 38 | 93 | 268 | 174 | -167 | 993 | 559 | 248 | 116 | 5 | -101 |
| Depreciation & amort. | 29 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9 | -0 | -0 | -0 |
| EBIT | -110 | 81 | 73 | 38 | 93 | 268 | 174 | -167 | 993 | 559 | 239 | 116 | 5 | -101 |
| Net financials | -130 | -7 | -16 | 5 | 0 | 0 | -100 | 0 | -35 | -6 | -6 | -16 | -3 | -3 |
| Profit before tax | -240 | 73 | 57 | 43 | 93 | 268 | 74 | -167 | 958 | 552 | 233 | 100 | 2 | -104 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 28 | 33 | 0 | 27 |
| Net profit | 276 | 73 | 57 | 43 | 93 | 268 | 74 | -167 | 958 | 552 | 205 | 67 | 2 | -130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.199 | 8.174 | 8.254 | 8.154 | 8.154 | 2.935 | 679 | 302 | 534 | 306 | 424 | 802 | 399 | 1.725 |
| Equity | -1.955 | -1.882 | -1.825 | -1.782 | -1.702 | -1.434 | -1.359 | -1.527 | -568 | -16 | 189 | 256 | 258 | 128 |
| Long-term debt | 258 | 108 | 108 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.896 | 9.948 | 9.971 | 9.828 | 9.856 | 4.369 | 2.038 | 1.828 | 1.103 | 322 | 235 | 545 | 140 | 1.596 |
| Total debt | 10.154 | 10.056 | 10.079 | 9.936 | 9.856 | 4.369 | 2.038 | 1.828 | 1.103 | 322 | 235 | 545 | 140 | 1.596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
JS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jan Serve | Management | 0 companies |