| Revenue | DKK -186K | -42% |
| EBITDA | DKK -186K | +42% |
| Net profit | DKK 8,8M | -64% |
| Total assets | DKK 146,7M | -5% |
| Equity | DKK 141,6M | -4% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | — | — | — | -368 | -560 | -460 | -315 | -281 | -323 | -186 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -368 | -560 | -460 | -315 | -281 | -323 | -186 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -368 | -560 | -460 | -315 | -281 | -323 | -186 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.239 | -52.048 | 8.977 | 662 | 5.602 | 13.196 | 38.626 | 36.601 | 19.435 | 23.463 | 7.041 | -5.611 | 24.776 | 8.964 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 1.239 | -52.048 | 8.977 | 662 | 5.602 | 13.196 | 38.626 | 36.233 | 18.875 | 23.003 | 6.726 | -5.892 | 24.454 | 8.779 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 77 | -81 | 897 | -216 | -66 | 391 | -2 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 1.239 | -52.048 | 8.977 | 662 | 5.602 | 13.196 | 38.626 | 36.156 | 18.956 | 22.106 | 6.942 | -5.826 | 24.063 | 8.781 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.123 | 33.074 | 42.051 | 19.313 | 25.073 | 34.270 | 73.344 | 127.801 | 138.215 | 157.179 | 162.552 | 155.742 | 153.920 | 146.722 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 85.123 | 33.074 | 42.051 | 19.313 | 20.610 | 33.807 | 72.433 | 104.588 | 115.544 | 133.651 | 136.593 | 126.766 | 146.829 | 141.610 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.462 | 463 | 911 | 23.213 | 22.671 | 23.528 | 25.960 | 28.976 | 7.091 | 5.112 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.462 | 463 | 911 | 23.213 | 22.671 | 23.528 | 25.960 | 28.976 | 7.091 | 5.112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Founder | Founder | 1986 | — | — |
JØ Management | Management | 2013 | — | — |
JA Audit | Audit | 1986 | — | — |
AØ Management | Management | 1986 | — | — |
SB Founder | Founder | 1986 | — | — |
JN Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1986 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JF KASSEN A/S | Company | 25.0% | 25.0% | 2016 |
PF KASSEN A/S | Company | 25.0% | 25.0% | 2016 |
KF KASSEN A/S | Company | 25.0% | 25.0% | 2016 |
HF KASSEN A/S | Company | 25.0% | 25.0% | 2016 |
Aktieselskabet af 13. december 2004 | Company | 20.0% | 20.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Founder | 0 companies |
| Jens Østergaard Frederiksen | Management | 0 companies |
| Jørgen Anker Nielsen | Audit | 0 companies |
| Axel Østergaard Frederiksen | Management | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Sven Erik Frederiksen | Chairman | 0 companies |
| Signe Kristiane Frederiksen | Board of Directors | 0 companies |
| Kirsten Frederiksen | Board of Directors | 0 companies |
| Peter Østergaard Frederiksen | Chairman | 0 companies |
| Hans Østergaard Frederiksen | Board of Directors | 0 companies |