| Revenue | DKK 990K | +21% |
| EBITDA | DKK 248K | +97% |
| Net profit | DKK 191K | +1224% |
| Total assets | DKK 750K | +58% |
| Equity | DKK 425K | +47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 983 | 1.104 | 1.042 | 933 | 816 | 870 | 913 | 822 | 990 |
| Staff expenses | -0 | -977 | -776 | -747 | -816 | -830 | -598 | -696 | -742 |
| EBITDA | 297 | 39 | 164 | 187 | 0 | 40 | 315 | 126 | 248 |
| Depreciation & amort. | -0 | -68 | -62 | -34 | -99 | -99 | -99 | -99 | -0 |
| EBIT | 297 | -28 | 103 | 152 | -99 | -59 | 216 | 27 | 248 |
| Net financials | -2 | 0 | -0 | -1 | -10 | -12 | -10 | -7 | -2 |
| Profit before tax | 294 | -28 | 103 | 152 | -109 | -71 | 206 | 19 | 245 |
| Tax | 73 | -18 | 26 | 46 | -24 | -15 | 45 | 5 | 54 |
| Net profit | 221 | -10 | 77 | 106 | -85 | -56 | 160 | 14 | 191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 739 | 500 | 526 | 987 | 789 | 624 | 709 | 475 | 750 |
| Equity | 566 | 381 | 409 | 464 | 329 | 222 | 329 | 290 | 425 |
| Long-term debt | 0 | 0 | 0 | 354 | 349 | 211 | 137 | 0 | 0 |
| Short-term debt | 173 | 119 | 117 | 160 | 111 | 191 | 243 | 185 | 325 |
| Total debt | 173 | 119 | 117 | 514 | 460 | 402 | 380 | 185 | 325 |
| 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 |