| Revenue | DKK -12K | -35% |
| EBITDA | DKK -12K | +35% |
| Net profit | DKK -679K | +87% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -858K | -379% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 318 | -622 | -1.999 | -1.529 | 360 | -1.630 | -166 | -254 | -90 | -31 | -18 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -1.000 | -1.386 | -0 | -0 | -0 | -0 |
| EBITDA | 552 | 1.199 | -1.999 | -1.529 | 360 | -1.630 | -1.166 | -1.641 | -90 | -31 | -18 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 552 | 1.199 | -1.999 | -1.529 | 360 | -1.630 | -1.166 | -1.641 | -90 | -31 | -18 | -12 |
| Net financials | 5.231 | 1.563 | 7.547 | -7.820 | -6.493 | -1.733 | 4.672 | 2.026 | -3.925 | 4.855 | -5.020 | -667 |
| Profit before tax | 5.783 | 2.762 | 5.548 | -9.349 | -6.133 | -3.363 | 3.506 | 386 | -4.014 | 4.824 | -5.038 | -679 |
| Tax | 117 | 911 | -95 | -0 | -0 | -197 | 1.405 | 673 | -0 | -0 | -0 | -0 |
| Net profit | 5.666 | 1.851 | 5.642 | -9.349 | -6.133 | -3.166 | 2.100 | -288 | -4.014 | 4.824 | -5.038 | -679 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.084 | 32.079 | 28.928 | 18.574 | 10.802 | 5.893 | 9.144 | 8.578 | 916 | 5.667 | 667 | 0 |
| Equity | 10.245 | 12.096 | 17.738 | 8.389 | 2.257 | -909 | 4.337 | 4.049 | 35 | 4.859 | -179 | -858 |
| Long-term debt | 13.175 | 9.844 | 3.100 | 658 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.664 | 10.139 | 8.089 | 9.527 | 8.045 | 6.803 | 4.807 | 4.528 | 881 | 808 | 846 | 858 |
| Total debt | 17.839 | 19.983 | 11.189 | 10.185 | 8.545 | 6.803 | 4.807 | 4.528 | 881 | 808 | 846 | 858 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
LR Management | Management | 2009 | — | — |
HE Management | Management | 2024 | — | — |
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 |
| Lars Rauschenberg Rejmers | Management | 0 companies |
| Henrik Egefeld Schimming | Management | 0 companies |