| Revenue | DKK -43K | -105% |
| EBITDA | DKK -43K | -135% |
| Net profit | DKK -105K | -123% |
| Total assets | DKK 670K | -22% |
| Equity | DKK 228K | -32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 728 | 499 | -140 | 107 | -82 | 505 | 908 | 1.068 | 1.144 | 251 | 84 | 531 | 844 | -43 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -920 | -1.270 | -1 | -3 | -466 | -723 | -0 |
| EBITDA | 729 | 499 | -140 | 107 | -82 | 505 | 908 | 148 | -126 | 250 | 80 | 65 | 121 | -43 |
| Depreciation & amort. | 643 | -158 | -127 | -127 | -42 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 86 | 340 | -267 | -20 | -123 | 505 | 908 | 148 | -126 | 250 | 80 | 65 | 121 | -43 |
| Net financials | -518 | -287 | -209 | -93 | -68 | -42 | -21 | -6 | -7 | -8 | -12 | -17 | -12 | -62 |
| Profit before tax | -432 | 53 | -475 | -113 | -192 | 462 | 887 | 142 | -133 | 242 | 68 | 48 | 109 | -105 |
| Tax | -0 | -0 | -0 | -0 | -0 | 239 | 131 | 31 | 85 | 67 | -227 | -0 | -355 | -0 |
| Net profit | -432 | 53 | -475 | -113 | -192 | 223 | 756 | 110 | -218 | 175 | 296 | 48 | 463 | -105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.312 | 4.855 | 4.556 | 4.681 | 4.594 | 325 | 127 | 463 | 567 | 280 | 574 | 709 | 864 | 670 |
| Equity | -793 | -740 | -1.215 | -1.328 | -1.520 | -1.297 | -541 | -431 | -649 | -474 | -178 | -130 | 334 | 228 |
| Long-term debt | 4.170 | 3.965 | 3.731 | 3.046 | 4.630 | 0 | 131 | 31 | 0 | 36 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.934 | 1.630 | 2.040 | 3.604 | 3.754 | 1.622 | 537 | 863 | 1.215 | 717 | 752 | 839 | 530 | 442 |
| Total debt | 6.105 | 5.595 | 5.771 | 6.010 | 8.384 | 1.622 | 668 | 894 | 1.215 | 753 | 752 | 839 | 530 | 442 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
AB Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| 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 |
| Arne Bodnia | Management | 0 companies |
| Lena Bodnia | Board of Directors | 0 companies |
| Rita Bella Bodnia | Board of Directors | 0 companies |