| Revenue | DKK 712K | +28% |
| EBITDA | DKK 49K | +170% |
| Net profit | DKK 26K | +2907% |
| Total assets | DKK 512K | +1% |
| Equity | DKK 269K | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 448 | 433 | 746 | 575 | 530 | 509 | 380 | 758 | 1.165 | 1.206 | 664 | 971 | 556 | 712 |
| Staff expenses | -417 | -351 | -529 | -606 | -437 | -540 | -246 | -687 | -1.172 | -1.257 | -612 | -802 | -537 | -663 |
| EBITDA | 31 | 82 | 218 | -31 | 93 | -31 | 134 | 71 | -7 | -51 | 52 | 169 | 18 | 49 |
| Depreciation & amort. | -3 | -4 | -5 | -7 | -7 | -7 | -10 | -13 | -26 | -25 | -23 | -15 | -9 | -2 |
| EBIT | 27 | 78 | 213 | -38 | 86 | -38 | 123 | 58 | -33 | -76 | 30 | 154 | 9 | 47 |
| Net financials | -6 | 2 | -5 | -9 | -15 | -4 | 0 | -6 | -12 | -12 | -20 | -13 | -10 | -12 |
| Profit before tax | 21 | 80 | 209 | -48 | 71 | -42 | 123 | 52 | -45 | -88 | 10 | 141 | -1 | 35 |
| Tax | -0 | -0 | 18 | -0 | 7 | -0 | 15 | 14 | -10 | -19 | 3 | 31 | 0 | 9 |
| Net profit | 21 | 80 | 191 | -48 | 64 | -42 | 109 | 39 | -35 | -69 | 7 | 110 | -1 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124 | 125 | 517 | 302 | 445 | 279 | 368 | 465 | 511 | 463 | 548 | 564 | 510 | 512 |
| Equity | -91 | -11 | 180 | 132 | 196 | 154 | 263 | 256 | 196 | 127 | 134 | 243 | 242 | 269 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 215 | 137 | 337 | 171 | 249 | 126 | 105 | 207 | 316 | 336 | 414 | 320 | 267 | 244 |
| Total debt | 215 | 137 | 337 | 171 | 249 | 126 | 105 | 207 | 316 | 336 | 414 | 320 | 267 | 244 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
| 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 |
| LEO OLSEN & DALGAARD STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |