| Revenue | DKK -28K | -3% |
| EBITDA | DKK -65K | +15% |
| Net profit | DKK 29K | +278% |
| Total assets | DKK 2,9M | -2% |
| Equity | DKK 2,8M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 210 | 254 | 254 | -154 | 220 | 211 | 201 | 163 | 139 | 118 | 317 | 1.533 | -29 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -114 | -118 | -118 | -118 | -110 | -102 | -113 | -48 | -37 |
| EBITDA | 210 | 254 | 254 | -61 | 220 | 98 | 83 | 45 | 21 | 7 | 216 | 1.420 | -77 | -65 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 210 | 254 | 254 | -61 | 220 | 98 | 83 | 45 | 21 | 7 | 216 | 1.420 | -77 | -65 |
| Net financials | -13 | -10 | -7 | -6 | -18 | -23 | -25 | -25 | -17 | -2 | -3 | 5 | 57 | 102 |
| Profit before tax | 198 | 244 | 248 | -68 | 202 | 74 | 58 | 21 | 4 | 6 | 213 | 1.425 | -20 | 37 |
| Tax | 49 | 61 | 60 | 46 | 44 | 16 | 13 | 5 | 1 | 1 | 47 | 259 | -4 | 8 |
| Net profit | 148 | 183 | 188 | -114 | 158 | 58 | 45 | 16 | 3 | 5 | 166 | 1.166 | -16 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.497 | 2.616 | 2.728 | 2.384 | 2.477 | 2.462 | 2.398 | 2.310 | 1.968 | 1.942 | 2.032 | 3.210 | 2.930 | 2.868 |
| Equity | 1.955 | 2.056 | 2.094 | 1.880 | 2.038 | 2.006 | 1.955 | 1.873 | 1.775 | 1.677 | 1.769 | 2.935 | 2.919 | 2.848 |
| Long-term debt | 73 | 74 | 75 | 82 | 77 | 78 | 80 | 82 | 75 | 115 | 111 | 0 | 0 | 0 |
| Short-term debt | 359 | 376 | 451 | 360 | 264 | 279 | 263 | 255 | 17 | 49 | 51 | 275 | 11 | 21 |
| Total debt | 432 | 450 | 526 | 442 | 340 | 357 | 343 | 336 | 92 | 164 | 162 | 275 | 11 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Founder | Founder | 1987 | — | — |
KQ Management | Management | 1987 | — | — |
BH Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Møller Nielsen | Founder | 0 companies |
| Kurt Quist Nielsen | Management | 0 companies |
| Brian Holmberg | Founder | 0 companies |
| Birthe Lili Nielsen | Board of Directors | 0 companies |
| Dorthe Therkelsen | Board of Directors | 0 companies |
| Evelyn Isaksen | Board of Directors | 0 companies |