| Revenue | DKK 317K | -29% |
| EBITDA | DKK -212K | -907% |
| Net profit | DKK -406K | -187% |
| Total assets | DKK 1,2M | -30% |
| Equity | DKK 1,1M | -27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 287 | 374 | 352 | 645 | 529 | 398 | 289 | 385 | 250 | 284 | 430 | 409 | 445 | 317 |
| Staff expenses | -198 | -141 | -181 | -292 | -433 | -263 | -317 | -311 | -293 | -193 | -188 | -420 | -418 | -530 |
| EBITDA | 89 | 232 | 171 | 353 | 96 | 135 | -28 | -119 | -43 | 91 | 242 | -11 | 26 | -212 |
| Depreciation & amort. | -0 | 5 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 89 | 227 | 166 | 348 | 91 | 135 | -28 | -119 | -43 | 91 | 242 | -11 | 26 | -212 |
| Net financials | 0 | -1 | 0 | 1 | 26 | 62 | -74 | -68 | 37 | 174 | 167 | -35 | 570 | -291 |
| Profit before tax | 89 | — | 167 | 349 | 118 | 196 | -103 | -187 | -5 | 266 | 409 | -46 | 596 | -503 |
| Tax | -0 | 22 | 32 | 86 | 23 | 43 | -23 | 27 | -0 | -0 | 75 | -10 | 131 | -98 |
| Net profit | 89 | 205 | 135 | 263 | 94 | 153 | -79 | -214 | -5 | 266 | 333 | -36 | 465 | -406 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 325 | 453 | 655 | 872 | 831 | 945 | 825 | 607 | 615 | 875 | 1.259 | 1.106 | 1.668 | 1.161 |
| Equity | 262 | — | 452 | 666 | 710 | 831 | 752 | 538 | 532 | 753 | 1.086 | 1.050 | 1.515 | 1.109 |
| Long-term debt | 0 | 0 | 0 | 85 | 17 | 30 | 0 | 0 | 0 | 0 | 73 | 0 | 0 | 0 |
| Short-term debt | 63 | 96 | 203 | 121 | 105 | 84 | 73 | 70 | 83 | 122 | 100 | 56 | 153 | 51 |
| Total debt | 63 | 96 | 203 | 206 | 121 | 114 | 73 | 70 | 83 | 122 | 173 | 56 | 153 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1988 | — | — | |
VC Management | Management | 1988 | — | — |
KA Management | Management | 1988 | — | — |
JH Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Karl Arne Ole Andreas Nielsen | Management | 0 companies |
| Jørgen Hald Christensen | Management | 0 companies |
| Bodil Jytte Danvad | Board of Directors | 0 companies |