| Revenue | DKK 228K | +23211% |
| EBITDA | DKK 228K | +23211% |
| Net profit | DKK 696K | -64% |
| Total assets | DKK 10,9M | +8% |
| Equity | DKK 9,8M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.766 | 2.922 | -116 | -135 | -177 | -191 | -233 | -277 | -107 | -30 | -63 | 1 | 228 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.766 | 2.922 | -116 | -135 | -177 | -191 | -233 | -277 | -107 | -30 | -63 | 1 | 228 |
| Depreciation & amort. | 1 | -6 | -6 | -14 | -18 | -18 | -18 | -18 | -9 | -0 | -0 | -0 | -0 |
| EBIT | 1.765 | 2.916 | -122 | -149 | -195 | -209 | -250 | -295 | -117 | -30 | -63 | 1 | 228 |
| Net financials | -20 | 285 | 698 | 1.095 | -621 | 327 | 12 | 1.438 | 683 | 2.139 | -84 | 2.511 | 673 |
| Profit before tax | 1.745 | 3.201 | 872 | 946 | -464 | 118 | -239 | 1.144 | 566 | 2.109 | -147 | 2.512 | 902 |
| Tax | 440 | 807 | 148 | 521 | 176 | 31 | -34 | 238 | 130 | 458 | -29 | 554 | 206 |
| Net profit | 1.305 | 2.394 | 724 | 426 | -640 | 87 | -205 | 906 | 435 | 1.650 | -119 | 1.958 | 696 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.146 | 4.242 | 4.633 | 5.315 | 4.467 | 4.534 | 4.327 | 5.232 | 5.716 | 7.783 | 7.641 | 10.082 | 10.868 |
| Equity | 1.445 | 3.838 | 4.562 | 4.988 | 4.348 | 4.435 | 4.231 | 5.137 | 5.572 | 7.223 | 7.104 | 9.063 | 9.758 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 700 | 403 | 70 | 325 | 118 | 98 | 97 | 95 | 143 | 561 | 537 | 1.019 | 1.110 |
| Total debt | 700 | 403 | 70 | 325 | 118 | 98 | 97 | 95 | 143 | 561 | 537 | 1.019 | 1.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |