| Revenue | — | — |
| EBITDA | DKK 2,1M | +14% |
| Net profit | DKK 1,9M | -2% |
| Total assets | DKK 12,7M | +10% |
| Equity | DKK 11,6M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 320 | 892 | 990 | 367 | -219 | 264 | 601 | 651 | 604 | 769 | 801 | 1.282 | 1.840 | 2.107 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 320 | 892 | 990 | 367 | -219 | 264 | 601 | 651 | 604 | 769 | 801 | 1.282 | 1.840 | 2.107 |
| Net financials | 332 | 903 | 1.009 | 444 | 80 | 512 | 470 | 644 | 1.001 | 1.392 | 362 | 1.536 | 2.062 | 1.869 |
| Profit before tax | 326 | 894 | 1.002 | 436 | 70 | 505 | 460 | 633 | 989 | 1.378 | 350 | 1.522 | 2.040 | 1.848 |
| Tax | -0 | -2 | 1 | -173 | 258 | 51 | -33 | -6 | 85 | 134 | -97 | 50 | 75 | -69 |
| Net profit | 326 | 895 | 1.001 | 608 | -188 | 453 | 493 | 640 | 903 | 1.244 | 446 | 1.472 | 1.965 | 1.917 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.449 | 2.267 | 3.501 | 3.813 | 3.624 | 4.036 | 4.587 | 5.351 | 6.413 | 7.541 | 7.327 | 9.860 | 11.557 | 12.665 |
| Equity | 1.352 | 2.151 | 3.052 | 3.660 | 3.472 | 3.925 | 4.418 | 5.058 | 5.961 | 6.955 | 6.902 | 7.873 | 9.716 | 11.633 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 296 | 56 | 295 | 512 | 521 |
| Short-term debt | 97 | 116 | 449 | 153 | 152 | 110 | 169 | 293 | 452 | 290 | 369 | 1.691 | 1.329 | 511 |
| Total debt | 97 | 116 | 449 | 153 | 152 | 110 | 169 | 293 | 452 | 585 | 425 | 1.987 | 1.841 | 1.032 |
| 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 |