| Revenue | DKK -9K | -87% |
| EBITDA | DKK -253K | +19% |
| Net profit | DKK -5,5M | -162% |
| Total assets | DKK 105,4M | +1% |
| Equity | DKK 51,6M | -11% |
| Employees | 1 | — |
| Item | 1999 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -106 | -53 | -18 | -178 | -37 | -39 | -75 | -71 | -74 | -135 | -177 | -72 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -396 | -232 | -233 | -255 | -297 | -678 | -242 | -244 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 148 | 1.251 | 1.164 | 1.112 | -87 | -435 | -307 | -304 | -329 | -432 | -855 | -314 | -253 |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | 148 | 1.251 | 1.164 | 1.112 | -87 | -435 | -307 | -304 | -329 | -432 | -855 | -314 | -253 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.114 | -390 | -3.663 | -852 | -2.455 | -3.187 | -5.202 | -2.773 | -9.060 | -5.032 | 4.648 | -2.462 | -5.452 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 9.262 | 861 | -2.499 | 260 | -1.486 | -3.622 | -5.509 | -3.077 | -9.389 | -5.464 | 3.793 | -2.776 | -5.705 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 127 | 652 | 591 | 645 | 528 | -549 | -575 | -439 | -711 | -924 | -1.307 | -693 | -242 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 9.135 | 209 | -3.090 | -385 | -2.014 | -3.073 | -4.934 | -2.638 | -8.678 | -4.540 | 5.100 | -2.083 | -5.463 |
| Item | 1999 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 138.491 | 133.250 | 123.163 | 124.779 | 119.792 | 112.740 | 118.409 | 147.829 | 146.359 | 152.286 | 114.485 | 104.606 | 105.412 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 69.148 | 68.656 | 64.865 | 63.780 | 61.766 | 61.563 | 56.857 | 65.968 | 58.042 | 54.402 | 59.715 | 57.632 | 51.559 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.495 | 24.939 | 10.427 | 32.282 | 45.296 | 50.607 | 60.770 | 80.777 | 88.236 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.848 | 39.654 | 47.869 | 28.714 | 12.730 | 570 | 782 | 1.084 | 81 | 97.884 | 54.770 | 46.974 | 53.853 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.343 | 64.594 | 58.298 | 60.999 | 58.026 | 51.177 | 61.552 | 81.861 | 88.317 | 97.884 | 54.770 | 46.974 | 53.853 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
VC Management | Management | 1989 | — | — |
JK Audit | Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 0.0% | 0.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| John Kofoed | Audit | 0 companies |
| Mogens Poulsen | Board of Directors | 0 companies |
| Jens Steen Olsen | Board of Directors | 0 companies |
| Lars Ditlev Vedsmand | Board of Directors | 0 companies |
| Kirsten Pihl Petersen | Board of Directors | 0 companies |
| Kenth Mikael Andersson | Board of Directors | 0 companies |
| Henry Miilmann Petersen | Board of Directors | 0 companies |
| Lars Ingvar Johansson | Board of Directors | 0 companies |
| Lars Aaen | Board of Directors | 0 companies |
| Michael Christiani Havemann | Chairman | 0 companies |
| Anne Gren Fraxinus | Board of Directors | 0 companies |