| Revenue | DKK 4,8M | -3% |
| EBITDA | DKK -16K | -103% |
| Net profit | DKK 2K | -99% |
| Total assets | DKK 3,3M | -4% |
| Equity | DKK 678K | -16% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.156 | 2.605 | 3.291 | 3.452 | 3.180 | 2.659 | 3.105 | 3.030 | 2.940 | 3.466 | 3.514 | 4.173 | 4.965 | 4.811 |
| Staff expenses | -3.341 | -2.294 | -2.486 | -2.691 | -2.854 | -2.710 | -2.893 | -3.117 | -2.861 | -3.020 | -3.557 | -4.055 | -4.507 | -4.827 |
| EBITDA | -185 | 311 | 805 | 761 | 326 | -52 | 212 | -87 | 79 | 446 | -43 | 118 | 458 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -185 | 311 | 805 | 761 | 326 | -52 | 212 | -87 | 79 | 446 | -43 | 118 | 458 | -16 |
| Net financials | -19 | -15 | -180 | 13 | 8 | -3 | 0 | 3 | 8 | -5 | -19 | 47 | 56 | 21 |
| Profit before tax | -204 | 296 | 626 | 774 | 334 | -55 | 212 | -83 | 86 | 441 | -62 | 166 | 514 | 5 |
| Tax | -0 | 23 | 104 | 182 | 74 | -12 | 47 | -18 | 19 | 97 | -4 | 27 | 113 | 3 |
| Net profit | -204 | 273 | 522 | 592 | 260 | -43 | 165 | -65 | 67 | 344 | -59 | 138 | 401 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 524 | 501 | 1.184 | 1.738 | 1.691 | 1.081 | 1.249 | 1.155 | 1.436 | 2.759 | 2.463 | 2.663 | 3.415 | 3.288 |
| Equity | 7 | 280 | 776 | 1.269 | 1.129 | 686 | 745 | 572 | 640 | 870 | 512 | 532 | 811 | 678 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 517 | 221 | 404 | 464 | 559 | 396 | 500 | 571 | 794 | 1.885 | 1.952 | 2.130 | 2.604 | 2.610 |
| Total debt | 517 | 221 | 404 | 464 | 559 | 396 | 500 | 583 | 794 | 1.885 | 1.952 | 2.130 | 2.604 | 2.610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
RS 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 |
| Rakinder Singh Matharoo | Management | 0 companies |