| Revenue | DKK -3K | -76% |
| EBITDA | DKK -3K | +76% |
| Net profit | DKK 516K | +279% |
| Total assets | DKK 614K | +437% |
| Equity | DKK 441K | +687% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -7 | -3 | 8 | -4 | -4 | -11 | -3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 80 | -15 | -27 | 57 | 143 | -127 | -7 | -3 | 8 | -4 | -4 | -11 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 80 | -15 | -27 | 57 | 143 | -127 | -7 | -3 | 8 | -4 | -4 | -11 | -3 |
| Net financials | -4 | -4 | -23 | -1 | 122 | -133 | -67 | -1 | 123 | 536 | -334 | -277 | 516 |
| Profit before tax | -7 | -15 | -27 | 57 | 139 | -127 | -74 | -4 | 131 | 533 | -338 | -289 | 513 |
| Tax | -2 | -6 | -2 | 3 | 2 | -0 | -0 | -0 | -1 | -8 | -3 | -0 | -2 |
| Net profit | -5 | -9 | -26 | 54 | 138 | -127 | -74 | -4 | 132 | 541 | -335 | -289 | 516 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100 | 96 | 74 | 194 | 337 | 195 | 74 | 69 | 339 | 883 | 386 | 114 | 614 |
| Equity | 82 | 73 | 48 | 102 | 239 | 71 | -3 | -7 | 124 | 665 | 273 | -75 | 441 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 | 22 | 27 | 92 | 97 | 124 | 77 | 77 | 215 | 218 | 113 | 189 | 173 |
| Total debt | 18 | 22 | 27 | 92 | 97 | 124 | 77 | 77 | 215 | 218 | 113 | 189 | 173 |
| 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% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |