| Revenue | DKK -142 | — |
| EBITDA | DKK -142 | — |
| Net profit | DKK 210K | -5% |
| Total assets | DKK 1,7M | +19% |
| Equity | DKK 1,6M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 958 | 0 | -2 | -25 | 0 | -12 | — | — | — | — | — | — | — | -0 |
| Staff expenses | -421 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 494 | -1 | -2 | -25 | -73 | -12 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 |
| Depreciation & amort. | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 493 | -2 | -2 | -25 | -73 | -12 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 |
| Net financials | -1 | 232 | -98 | 279 | -9 | -83 | -56 | 118 | 182 | 366 | -280 | 253 | 285 | 269 |
| Profit before tax | 492 | 231 | -100 | 254 | -82 | -95 | -56 | 118 | 182 | 366 | -280 | 253 | 285 | 269 |
| Tax | 124 | 58 | -25 | 38 | -14 | -18 | -10 | 28 | 40 | 81 | -61 | 57 | 63 | 59 |
| Net profit | 368 | 173 | -75 | 217 | -69 | -77 | -46 | 89 | 142 | 286 | -219 | 196 | 222 | 210 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 883 | 1.652 | 1.570 | 1.780 | 1.690 | 1.613 | 2.118 | 1.969 | 923 | 1.288 | 972 | 1.170 | 1.450 | 1.718 |
| Equity | 398 | 668 | 643 | 860 | 801 | 724 | 678 | 767 | 909 | 1.192 | 971 | 1.168 | 1.390 | 1.599 |
| Long-term debt | 0 | 786 | 786 | 889 | 889 | 889 | 1.440 | 1.163 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 485 | 141 | 141 | 0 | 0 | 0 | 0 | 38 | 0 | 15 | 0 | 2 | 60 | 119 |
| Total debt | 485 | 926 | 927 | 889 | 889 | 889 | 1.440 | 1.202 | 0 | 15 | 0 | 2 | 60 | 119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
KB Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Klaus Bach Jensen | Audit | 0 companies |