| Revenue | DKK 347K | -1% |
| EBITDA | DKK 197K | -2% |
| Net profit | DKK -254K | -158% |
| Total assets | DKK 6,9M | -8% |
| Equity | DKK 6,8M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | -120 | -120 | — | 125 | 125 | 120 | 158 | 387 | 320 | 575 | 252 | 352 | 347 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -137 | -150 | -150 |
| EBITDA | 25 | -5 | 2 | 0 | 76 | 84 | 62 | 108 | 387 | 320 | 575 | 115 | 202 | 197 |
| Depreciation & amort. | 40 | -40 | -40 | -0 | -40 | -0 | -0 | -28 | -281 | -281 | -281 | -353 | -175 | -175 |
| EBIT | -15 | -45 | -38 | 0 | 36 | 84 | 62 | 80 | 105 | 39 | 293 | -239 | 27 | 22 |
| Net financials | 924 | -750 | -1.516 | 0 | -334 | 518 | 101 | 318 | 252 | 846 | -140 | 358 | 531 | -348 |
| Profit before tax | 909 | -794 | -1.536 | 0 | -298 | 602 | 163 | 398 | 357 | 885 | 153 | 119 | 558 | -325 |
| Tax | -80 | -193 | -356 | -0 | -0 | 104 | 48 | 86 | 77 | 195 | 34 | 26 | 123 | -71 |
| Net profit | 989 | -601 | -1.181 | 0 | -298 | 498 | 115 | 312 | 280 | 690 | 120 | 93 | 435 | -254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.956 | 6.856 | 8.110 | 0 | 7.016 | 7.402 | 7.375 | 8.035 | 7.626 | 8.165 | 7.688 | 7.221 | 7.472 | 6.881 |
| Equity | 6.635 | 6.530 | 7.574 | 0 | 6.983 | 7.327 | 7.337 | 7.595 | 7.449 | 7.917 | 7.494 | 7.154 | 7.311 | 6.779 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 321 | -321 | -535 | 0 | 33 | 75 | 38 | 440 | 124 | 225 | 171 | 67 | 161 | 102 |
| Total debt | 321 | -321 | -535 | 0 | 33 | 75 | 38 | 440 | 124 | 225 | 171 | 67 | 161 | 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |