| Revenue | DKK -28K | -639% |
| EBITDA | DKK -28K | -639% |
| Net profit | DKK -29K | -820% |
| Total assets | DKK 138K | -6% |
| Equity | DKK 100K | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.193 | 228 | 961 | — | 1.056 | 1.155 | 1.238 | 1.147 | -74 | -46 | 5 | -28 |
| Staff expenses | -0 | -0 | -735 | -761 | -767 | -764 | -765 | -836 | -399 | -130 | -0 | -0 |
| EBITDA | 165 | -593 | 227 | 253 | 289 | 391 | 472 | 311 | -474 | -119 | 5 | -28 |
| Depreciation & amort. | -0 | -0 | -45 | -47 | -47 | -43 | -10 | -0 | -0 | 29 | -0 | -0 |
| EBIT | 165 | -593 | 182 | 206 | 242 | 348 | 462 | 311 | -474 | -148 | 5 | -28 |
| Net financials | 24 | 18 | 0 | -2 | -2 | -2 | -17 | -0 | -22 | -21 | -1 | -0 |
| Profit before tax | 188 | -576 | 182 | 204 | 240 | 346 | 446 | 311 | -495 | -168 | 4 | -29 |
| Tax | 51 | -133 | 50 | 53 | 46 | 90 | 105 | 74 | 3 | -2 | -0 | -0 |
| Net profit | 137 | -442 | 132 | 151 | 194 | 256 | 341 | 237 | -499 | -167 | 4 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.171 | 597 | 787 | 812 | 924 | 1.175 | 1.455 | 1.520 | 722 | 414 | 147 | 138 |
| Equity | 781 | 339 | 374 | 426 | 520 | 675 | 912 | 1.044 | 437 | 160 | 129 | 100 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 390 | 258 | 413 | 385 | 404 | 500 | 543 | 476 | 285 | 255 | 18 | 37 |
| Total debt | 390 | 258 | 413 | 385 | 404 | 500 | 543 | 476 | 285 | 255 | 18 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
BL Audit | Audit | 2005 | — | — |
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 |
| Bodil Liisberg Bagh | Audit | 0 companies |