| Revenue | DKK -8K | -50% |
| EBITDA | DKK -249K | +3% |
| Net profit | DKK -146K | -444% |
| Total assets | DKK 2,6M | -12% |
| Equity | DKK 2,6M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29 | -27 | — | -12 | -13 | -12 | -10 | -15 | -4 | -5 | -5 | -59 | -16 | -8 |
| Staff expenses | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -113 | -218 | -242 | -241 |
| EBITDA | 33 | -27 | -10 | -12 | -13 | -12 | -10 | -15 | -4 | -5 | -118 | -277 | -258 | -249 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 33 | -27 | -10 | -12 | -13 | -12 | -10 | -15 | -4 | -5 | -118 | -277 | -258 | -249 |
| Net financials | -542 | 259 | 309 | 206 | 316 | 581 | -81 | -108 | 38 | 842 | -428 | 341 | 298 | 56 |
| Profit before tax | -509 | 232 | 298 | 194 | 303 | 569 | -91 | -123 | 34 | 837 | -546 | 64 | 40 | -193 |
| Tax | -32 | 14 | 49 | 29 | 29 | 82 | -0 | 2 | 7 | 132 | -72 | 17 | -2 | -47 |
| Net profit | -477 | 218 | 249 | 165 | 274 | 487 | -91 | -125 | 27 | 706 | -475 | 47 | 42 | -146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 2.718 | 2.897 | 2.892 | 3.041 | 3.460 | 3.236 | 3.002 | 2.918 | 3.694 | 3.325 | 2.922 | 2.994 | 2.646 |
| Equity | — | 2.536 | 2.688 | 2.853 | 3.027 | 3.413 | 3.219 | 2.989 | 2.908 | 3.503 | 2.915 | 2.847 | 2.772 | 2.626 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 182 | 209 | 39 | 14 | 47 | 17 | 14 | 11 | 191 | 410 | 74 | 222 | 19 |
| Total debt | 0 | 182 | 209 | 39 | 14 | 47 | 17 | 14 | 11 | 191 | 410 | 74 | 222 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Founder | Founder | 1986 | — | — |
JS Audit | Audit | 1986 | — | — |
RM Management | Management | 1986 | — | — |
SB Founder | Founder | 1986 | — | — |
JN Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Founder | 0 companies |
| Jacob Schiøler | Audit | 0 companies |
| Ruth Mussmann-Hansen | Management | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Børge Tverskov | Board of Directors | 0 companies |
| Søren Andersen | Board of Directors | 0 companies |
| Søren Andersen | Board of Directors | 0 companies |
| Claus Munch Puggaard | Board of Directors | 0 companies |
| Peter Keld Mussmann | Board of Directors | 0 companies |
| Ebbe Ulrick Hammershøi von Arenstorff | Chairman | 0 companies |