| Revenue | DKK 0 | — |
| EBITDA | DKK -233K | +1% |
| Net profit | DKK 1,3M | -57% |
| Total assets | DKK 40,6M | +2% |
| Equity | DKK 40,4M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -128 | -148 | -148 | -114 | -99 | -116 | -122 | -123 | -119 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -128 | -148 | -148 | -114 | -99 | -116 | -122 | -123 | -119 | -117 | -208 | -217 | -236 | -233 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -128 | -148 | -148 | -114 | -99 | -116 | -122 | -123 | -119 | -117 | -208 | -217 | -236 | -233 |
| Net financials | 8.337 | 1.102 | 2.344 | 2.109 | -36 | 1.823 | 256 | 902 | -64 | 4.106 | -2.521 | 1.924 | 4.199 | 1.937 |
| Profit before tax | 8.210 | 954 | 2.196 | 1.995 | -135 | 1.707 | 134 | 778 | -183 | 3.989 | -2.730 | 1.708 | 3.962 | 1.704 |
| Tax | 250 | 242 | 536 | 474 | -28 | 375 | 30 | 172 | -40 | 878 | -600 | 383 | 866 | 385 |
| Net profit | 7.960 | 713 | 1.660 | 1.521 | -107 | 1.332 | 104 | 607 | -143 | 3.111 | -2.130 | 1.325 | 3.096 | 1.319 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.680 | 32.234 | 33.196 | 34.450 | 33.672 | 34.734 | 34.535 | 34.920 | 34.596 | 38.458 | 35.338 | 36.009 | 39.616 | 40.606 |
| Equity | 31.349 | 31.362 | 32.323 | 33.144 | 32.537 | 33.869 | 33.973 | 34.580 | 34.437 | 37.548 | 35.018 | 35.943 | 39.039 | 40.358 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 331 | 872 | 873 | 1.307 | 1.136 | 865 | 562 | 339 | 159 | 910 | 320 | 66 | 577 | 248 |
| Total debt | 331 | 872 | 873 | 1.307 | 1.136 | 865 | 562 | 339 | 159 | 910 | 320 | 66 | 577 | 248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Founder | Founder | 1986 | — | — |
| Audit | 1986 | — | — | |
SB Founder | Founder | 1986 | — | — |
JN Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Founder | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Peter Bjørn Saltorp | Board of Directors | 0 companies |