| Revenue | DKK 674K | +37% |
| EBITDA | DKK 291K | +288% |
| Net profit | DKK -235K | +54% |
| Total assets | DKK 17,4M | +4% |
| Equity | DKK 14,6M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | — | 370 | — | -9 | 18 | 1 | 188 | 380 | 780 | 10 | 491 | 674 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -666 | -919 | -642 | -646 | -384 |
| EBITDA | -7 | -7 | -7 | 639 | -9 | 18 | 1 | 188 | -286 | -139 | -631 | -155 | 291 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -7 | -42 | -100 | -242 | -276 | -362 | -280 | -412 |
| EBIT | -7 | -7 | -7 | 639 | -9 | 11 | -40 | 88 | -528 | -415 | -993 | -435 | -122 |
| Net financials | 329 | 484 | 397 | 662 | 1.438 | 3.440 | 8.878 | 4.132 | 44 | -83 | -106 | -71 | -113 |
| Profit before tax | 322 | 477 | 390 | 655 | 1.429 | 3.452 | 8.837 | 4.220 | -484 | -498 | -1.099 | -506 | -235 |
| Tax | 0 | 2 | 3 | 4 | 4 | 8 | 9 | 38 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 322 | 475 | 387 | 651 | 1.425 | 3.444 | 8.828 | 4.181 | -484 | -498 | -1.099 | -506 | -235 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.253 | 1.770 | 2.359 | 3.010 | 4.332 | 8.554 | 16.143 | 20.379 | 21.087 | 19.925 | 18.059 | 16.797 | 17.446 |
| Equity | 1.155 | 1.630 | 2.017 | 2.648 | 3.971 | 7.311 | 16.033 | 20.107 | 19.123 | 16.825 | 15.611 | 14.988 | 14.631 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.521 | 1.452 | 1.388 | 1.342 | 2.360 |
| Short-term debt | 98 | 140 | 342 | 362 | 361 | 1.243 | 110 | 272 | 443 | 1.648 | 1.060 | 467 | 455 |
| Total debt | 98 | 140 | 342 | 362 | 361 | 1.243 | 110 | 272 | 1.964 | 3.100 | 2.448 | 1.809 | 2.816 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
PF Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Peer Frank Schødts | Management | 0 companies |