| Revenue | DKK -715K | -599% |
| EBITDA | DKK -715K | -599% |
| Net profit | DKK -734K | -1030% |
| Total assets | DKK 4M | -17% |
| Equity | DKK 1,5M | -33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 334 | 184 | 254 | 290 | 218 | 344 | 349 | 317 | 301 | 173 | 143 | -715 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 67 | 127 | 146 | 254 | 290 | 218 | 254 | 283 | 1.775 | 65 | 173 | 143 | -715 |
| Depreciation & amort. | -0 | -0 | -0 | -45 | -45 | -45 | -45 | -45 | 793 | -0 | -0 | -0 | -0 |
| EBIT | 67 | 127 | 146 | 210 | 245 | 173 | 209 | 238 | 982 | 65 | 173 | 143 | -715 |
| Net financials | -129 | -92 | 636 | -64 | -62 | -55 | -58 | -54 | -38 | -36 | -41 | -42 | -47 |
| Profit before tax | -62 | 35 | 782 | 145 | 183 | 118 | 151 | 184 | 944 | 29 | 132 | 101 | -762 |
| Tax | -2 | 21 | 33 | 45 | 50 | 36 | 43 | 50 | 74 | 6 | 29 | 22 | -28 |
| Net profit | -60 | 14 | 749 | 101 | 133 | 82 | 108 | 134 | 870 | 23 | 103 | 79 | -734 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.472 | 5.443 | 4.116 | 4.174 | 4.074 | 4.058 | 3.953 | 3.978 | 4.767 | 4.800 | 4.750 | 4.761 | 3.954 |
| Equity | — | 72 | 821 | 921 | 954 | 986 | 1.044 | 1.128 | 1.998 | 2.021 | 2.123 | 2.202 | 1.468 |
| Long-term debt | 9.130 | 8.916 | 6.114 | 2.939 | 2.821 | 2.691 | 2.571 | 2.446 | 2.316 | 2.179 | 2.048 | 1.917 | 1.926 |
| Short-term debt | 192 | 237 | 136 | 314 | 299 | 380 | 337 | 405 | 412 | 559 | 538 | 602 | 560 |
| Total debt | 9.322 | 9.154 | 3.295 | 3.253 | 3.120 | 3.072 | 2.909 | 2.850 | 2.729 | 2.739 | 2.586 | 2.519 | 2.486 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ID Founder | Founder | 2003 | — | — |
BV Management | Management | 2014 | — | — |
LL Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VESTERGAARDS INVEST ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Dalsgaard | Founder | 0 companies |
| Bent Vestergaard | Management | 0 companies |
| Laila Lunddal Vestergaard | Management | 0 companies |