| Revenue | DKK -24K | -111% |
| EBITDA | DKK -184K | -215% |
| Net profit | DKK -307K | +58% |
| Total assets | DKK 4M | +33% |
| Equity | DKK 4M | +41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 88 | 60 | 4 | 3 | -8 | -1 | -11 | -61 | 419 | 5 | 150 | 341 | 218 | -24 |
| Staff expenses | -25 | -60 | -56 | -59 | -60 | -60 | -60 | -60 | -49 | -102 | -145 | -157 | -202 | -104 |
| EBITDA | 15 | -58 | -52 | -56 | -68 | -61 | -71 | -121 | 322 | -179 | -61 | 97 | -58 | -184 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -2 |
| EBIT | 15 | -58 | -52 | -59 | -98 | -61 | -71 | -121 | 322 | -179 | -61 | 97 | -63 | -186 |
| Net financials | 708 | 498 | 378 | 212 | 254 | 800 | 2.705 | 717 | -571 | 1.001 | -349 | -168 | -569 | -182 |
| Profit before tax | 723 | 440 | 327 | 153 | 156 | 740 | 2.634 | 597 | -248 | 822 | -410 | -71 | -632 | -368 |
| Tax | -12 | -17 | 85 | 111 | 59 | 241 | 452 | 79 | 91 | 115 | -136 | 109 | 90 | -61 |
| Net profit | 735 | 457 | 242 | 150 | 97 | 618 | 2.182 | 518 | -340 | 707 | -274 | -180 | -721 | -307 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.482 | 1.909 | 2.109 | 1.635 | 1.380 | 1.957 | 7.411 | 6.090 | 4.575 | 4.698 | 4.712 | 3.742 | 3.010 | 3.997 |
| Equity | 709 | 966 | 1.111 | 1.161 | 1.179 | 1.693 | 3.770 | 4.179 | 3.729 | 4.323 | 3.934 | 3.636 | 2.793 | 3.952 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 774 | 943 | 998 | 474 | 201 | 263 | 3.641 | 1.910 | 846 | 375 | 778 | 106 | 217 | 45 |
| Total debt | 774 | 943 | 998 | 474 | 201 | 263 | 3.641 | 1.910 | 846 | 375 | 778 | 106 | 217 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
CN Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| 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 |
| Carl Nicolai Liisberg | Management | 0 companies |
| Lene Toftegaard Mollerup | Board of Directors | 0 companies |
| Carsten Lützhøft | Board of Directors | 0 companies |