| Revenue | DKK -107K | +67% |
| EBITDA | DKK -107K | -67% |
| Net profit | DKK 1M | +32% |
| Total assets | DKK 3,7M | +33% |
| Equity | DKK 3,6M | +34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -7 | -8 | -33 | 308 | 106 | -39 | -18 | -4 | 220 | -36 | -64 | -107 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -7 | -8 | -33 | 308 | 106 | -39 | -18 | -4 | 220 | -36 | -64 | -107 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -19 | -26 | -32 | -32 | -36 | -18 | -0 | -0 | -0 |
| EBIT | -7 | -7 | -8 | -38 | 290 | 80 | -71 | -50 | -40 | 202 | -36 | -64 | -107 |
| Net financials | 386 | 304 | 538 | 481 | 350 | -297 | 151 | 1.158 | 138 | 622 | 380 | 842 | 1.117 |
| Profit before tax | 380 | 297 | 529 | 443 | 300 | -272 | 65 | 1.108 | 97 | 824 | 344 | 777 | 1.010 |
| Tax | -4 | 14 | 4 | 90 | -10 | -80 | -23 | 77 | -131 | 48 | -50 | -4 | -20 |
| Net profit | 383 | 284 | 525 | 354 | 310 | -191 | 88 | 1.031 | 229 | 776 | 394 | 782 | 1.030 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.183 | 1.369 | 1.849 | 2.131 | 2.444 | 2.963 | 2.807 | 3.487 | 4.899 | 5.622 | 2.121 | 2.771 | 3.673 |
| Equity | 1.176 | 1.363 | 1.790 | 2.044 | 2.354 | 2.501 | 2.483 | 3.406 | 3.524 | 4.187 | 2.020 | 2.684 | 3.592 |
| Long-term debt | 17 | 3 | 7 | 14 | 0 | 0 | 0 | 0 | 1.281 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 6 | 59 | 83 | 91 | 462 | 324 | 82 | 94 | 1.435 | 100 | 87 | 81 |
| Total debt | 6 | 6 | 59 | 83 | 91 | 462 | 324 | 82 | 1.375 | 1.435 | 100 | 87 | 81 |
| 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% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |