| Revenue | DKK 466K | +4% |
| EBITDA | DKK 3K | +429% |
| Net profit | DKK -52K | -1264% |
| Total assets | DKK 266K | -37% |
| Equity | DKK 33K | -61% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 238 | 416 | 356 | 415 | 407 | 343 | 472 | 363 | 1.204 | 447 | 466 |
| Staff expenses | -188 | -217 | -284 | -339 | -268 | -341 | -343 | -381 | -404 | -447 | -463 |
| EBITDA | 426 | 200 | 72 | 76 | 139 | 2 | 130 | -18 | 194 | 1 | 3 |
| Depreciation & amort. | 22 | 8 | 32 | 37 | -37 | -35 | -26 | -4 | -3 | -2 | -37 |
| EBIT | 404 | 191 | 40 | 39 | 102 | -34 | 103 | -23 | 191 | -2 | -34 |
| Net financials | -59 | -47 | -46 | -39 | -34 | -25 | -22 | -16 | -11 | -3 | -21 |
| Profit before tax | 346 | 144 | -6 | -1 | 68 | -59 | 81 | -38 | 180 | -5 | -55 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 21 | -1 | -3 |
| Net profit | 346 | 144 | -6 | -1 | 68 | -59 | 81 | -38 | 159 | -4 | -52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 384 | 352 | 299 | 297 | 332 | 279 | 240 | 57 | 358 | 425 | 266 |
| Equity | -259 | -115 | -121 | -122 | -54 | -113 | -31 | -70 | 89 | 85 | 33 |
| Long-term debt | 412 | 252 | 293 | 216 | 153 | 110 | 61 | 5 | 0 | 149 | 111 |
| Short-term debt | 231 | 215 | 127 | 202 | 233 | 282 | 211 | 123 | 265 | 187 | 122 |
| Total debt | 643 | 467 | 420 | 419 | 386 | 392 | 272 | 127 | 265 | 336 | 233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 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 |