| Revenue | DKK -19K | +20% |
| EBITDA | DKK -19K | -20% |
| Net profit | DKK 3,9M | +38% |
| Total assets | DKK 128,9M | +2% |
| Equity | DKK 128,9M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -25 | -68 | 75 | 45 | -25 | -29 | -37 | -54 | -63 | 22 | -322 | -16 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -25 | -68 | 75 | 45 | -25 | -29 | -37 | -54 | -63 | 22 | -322 | -16 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -10 | -391 | -0 | -0 |
| EBIT | -19 | -25 | -68 | 75 | 45 | -25 | -29 | -37 | -54 | -71 | 12 | -712 | -16 | -19 |
| Net financials | 4.769 | 4.603 | 3.197 | 4.753 | 8.670 | 9.604 | 5.124 | 12.405 | 8.848 | 9.678 | 8.665 | 4.498 | 3.258 | 4.428 |
| Profit before tax | 4.750 | 4.578 | 3.129 | 4.828 | 8.714 | 9.579 | 5.095 | 12.369 | 8.794 | 9.607 | 8.677 | 3.786 | 3.242 | 4.409 |
| Tax | 205 | 188 | 92 | 100 | 187 | 178 | 52 | 178 | 58 | 138 | 182 | 219 | 426 | 514 |
| Net profit | 4.545 | 4.390 | 3.037 | 4.728 | 8.527 | 9.400 | 5.043 | 12.191 | 8.736 | 9.469 | 8.495 | 3.567 | 2.817 | 3.895 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.156 | 54.514 | 57.231 | 61.681 | 69.703 | 78.779 | 83.676 | 94.937 | 103.699 | 112.131 | 120.158 | 123.205 | 126.670 | 128.907 |
| Equity | 50.105 | 54.176 | 56.813 | 61.141 | 69.268 | 78.668 | 83.211 | 94.902 | 103.137 | 112.106 | 120.101 | 123.168 | 125.485 | 128.879 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.051 | 339 | 419 | 541 | 435 | 112 | 465 | 36 | 561 | 25 | 57 | 37 | 1.185 | 28 |
| Total debt | 1.051 | 339 | 419 | 541 | 435 | 112 | 465 | 36 | 561 | 25 | 57 | 37 | 1.185 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VENDIA FINANS ApS | Company | 33.3% | 33.3% | 2001 |
| Individual | 25.0% | 25.0% | 2001 | |
| Individual | 25.0% | 25.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Ole Wagner | Board of Directors | 0 companies |