| Revenue | — | — |
| EBITDA | DKK 1,6M | +8448% |
| Net profit | DKK 1,7M | -42% |
| Total assets | DKK 14,5M | +10% |
| Equity | DKK 14,2M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -4 | -4 | -4 | -6 | -5 | -6 | -9 | -8 | -7 | -10 | -12 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -4 | -13 | -22 | -32 | -33 | -21 | -34 | -52 | -53 | -10 | -12 | -19 | 1.597 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -4 | -13 | -22 | -32 | -33 | -21 | -34 | -52 | -53 | -10 | -12 | -19 | 1.597 |
| Net financials | 533 | 375 | 360 | 786 | 670 | 720 | 625 | 1.061 | 1.471 | 1.554 | 1.466 | 2.039 | 3.124 | 1.797 |
| Profit before tax | 528 | 370 | 347 | 763 | 638 | 687 | 603 | 1.027 | 1.418 | 1.502 | 1.457 | 2.028 | 3.104 | 1.771 |
| Tax | -0 | -0 | -0 | -0 | 0 | 4 | 2 | -2 | 41 | 15 | -0 | 14 | 93 | 34 |
| Net profit | 528 | 370 | 347 | 763 | 637 | 683 | 601 | 1.029 | 1.378 | 1.487 | 1.457 | 2.014 | 3.011 | 1.737 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.117 | 1.495 | 1.852 | 2.528 | 3.077 | 3.509 | 4.009 | 5.010 | 6.230 | 7.584 | 8.495 | 10.518 | 13.145 | 14.517 |
| Equity | 983 | 1.354 | 1.701 | 2.366 | 2.903 | 3.485 | 3.983 | 4.907 | 6.176 | 7.553 | 8.453 | 10.467 | 12.978 | 14.155 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84 | 30 |
| Short-term debt | 134 | 142 | 152 | 162 | 174 | 23 | 26 | 18 | 54 | 31 | 43 | 51 | 83 | 331 |
| Total debt | 134 | 142 | 152 | 162 | 174 | 23 | 26 | 18 | 54 | 31 | 43 | 51 | 167 | 362 |
| 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 |