| Revenue | DKK -159K | +6% |
| EBITDA | DKK -342K | -129% |
| Net profit | DKK 722K | -78% |
| Total assets | DKK 32,8M | -1% |
| Equity | DKK 29,1M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -12 | -53 | -43 | -38 | -17 | -88 | -108 | -111 | -122 | -193 | -136 | -150 | -159 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -184 |
| EBITDA | -30 | -12 | -53 | -43 | -38 | -17 | -88 | -108 | -111 | -122 | -193 | -136 | -150 | -342 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -30 | -12 | -53 | -43 | -38 | -17 | -88 | -108 | -111 | -122 | -193 | -136 | -150 | -342 |
| Net financials | 69 | 75 | 1.299 | 851 | 1.120 | 2.387 | 895 | 1.170 | 1.132 | 5.921 | -4.563 | 2.177 | 4.305 | 1.286 |
| Profit before tax | 39 | 63 | 1.246 | 808 | 1.082 | 1.865 | 630 | 1.073 | 1.021 | 5.799 | -4.756 | 2.042 | 4.155 | 943 |
| Tax | -68 | 16 | 306 | 175 | 238 | -0 | -0 | 5 | 218 | 1.275 | -1.042 | 490 | 899 | 221 |
| Net profit | 107 | 48 | 940 | 633 | 844 | 1.865 | 630 | 1.068 | 803 | 4.524 | -3.715 | 1.551 | 3.256 | 722 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.324 | 17.275 | 18.415 | 19.210 | 20.335 | 24.553 | 23.840 | 25.035 | 25.873 | 31.418 | 27.903 | 29.569 | 33.176 | 32.803 |
| Equity | 17.314 | 17.265 | 18.108 | 18.642 | 19.388 | 21.150 | 21.673 | 22.633 | 23.326 | 27.737 | 23.908 | 25.341 | 28.475 | 29.062 |
| Long-term debt | 0 | 0 | 0 | 0 | 69 | 357 | 179 | 216 | 73 | 949 | 0 | 0 | 56 | 0 |
| Short-term debt | 10 | 10 | 307 | 568 | 878 | 3.046 | 1.988 | 2.186 | 2.474 | 2.732 | 3.995 | 4.228 | 4.645 | 3.741 |
| Total debt | 10 | 10 | 307 | 568 | 947 | 3.403 | 2.167 | 2.402 | 2.547 | 3.681 | 3.995 | 4.228 | 4.701 | 3.741 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
KF Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Kurt Fog Pedersen | Audit | 0 companies |