| Revenue | DKK 433K | +75% |
| EBITDA | DKK 350K | +41% |
| Net profit | DKK 268K | +42% |
| Total assets | DKK 421K | -20% |
| Equity | DKK 415K | +174% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 471 | 360 | 289 | 193 | 147 | 140 | 145 | 155 | 30 | 247 | 433 |
| Staff expenses | -180 | -240 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -84 |
| EBITDA | -205 | -198 | 247 | 176 | 133 | 129 | 110 | 149 | 12 | 247 | 350 |
| Depreciation & amort. | -150 | -150 | -150 | -150 | -37 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -355 | -348 | 97 | 26 | 95 | 129 | 110 | 149 | 12 | 247 | 350 |
| Net financials | -0 | -1 | 0 | 0 | 0 | 0 | -2 | -2 | -4 | -16 | -6 |
| Profit before tax | -355 | -349 | 97 | 26 | 95 | 129 | 109 | 147 | 8 | 232 | 344 |
| Tax | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 43 | 76 |
| Net profit | -342 | -349 | 97 | 26 | 95 | 129 | 109 | 147 | 8 | 189 | 268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.025 | 665 | 628 | 361 | 292 | 400 | 462 | 506 | 429 | 527 | 421 |
| Equity | 852 | 502 | 300 | 176 | 271 | 400 | 409 | 506 | 288 | 152 | 415 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 |
| Short-term debt | 174 | 163 | 328 | 185 | 21 | 100 | 54 | 0 | 141 | 332 | 6 |
| Total debt | 174 | 163 | 328 | 185 | 21 | 100 | 54 | 0 | 141 | 375 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Elsebeth Sysette Vinding Kruse | Chief Executive Officer | 0 companies |
| Marianne Sigfusson | Chief Executive Officer | 0 companies |