| Revenue | DKK 7,1M | -2215% |
| EBITDA | DKK 7,1M | +1021% |
| Net profit | DKK 7M | +1019% |
| Total assets | DKK 9,2M | +306% |
| Equity | DKK 9,1M | +343% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -44 | -50 | -90 | -132 | -81 | -175 | -818 | -433 | -336 | 7.102 |
| Staff expenses | -300 | -450 | -225 | -846 | -0 | -300 | -0 | -0 | -598 | -1.348 | -1.030 | -430 | -47 |
| EBITDA | -506 | -776 | -283 | -891 | -50 | -390 | -132 | -81 | -773 | -2.165 | -1.463 | -766 | 7.055 |
| Depreciation & amort. | 80 | -120 | 80 | -659 | -0 | -0 | -7 | -2 | -0 | -0 | -26 | -26 | -15 |
| EBIT | -587 | -896 | -362 | -1.550 | -50 | -390 | -139 | -83 | -773 | -2.165 | -1.489 | -792 | 7.039 |
| Net financials | -275 | 1.011 | -2.015 | -2.741 | -3.670 | -1.495 | 900 | 414 | 7.593 | -168 | -5 | 17 | -7 |
| Profit before tax | -862 | 114 | -2.377 | -4.291 | -3.750 | -1.885 | 762 | 330 | 6.820 | -2.333 | -1.484 | -765 | 7.032 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -862 | 114 | -2.377 | -4.291 | -3.750 | -1.885 | 762 | 330 | 6.820 | -2.333 | -1.484 | -765 | 7.032 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.411 | 21.195 | 15.533 | 11.435 | 3.934 | 1.643 | 2.403 | 1.533 | 7.746 | 5.017 | 3.578 | 2.275 | 9.237 |
| Equity | 15.965 | 15.983 | 12.281 | 7.126 | 3.375 | 1.490 | 2.252 | 882 | 7.144 | 4.811 | 3.326 | 2.047 | 9.079 |
| Long-term debt | 3.200 | 3.200 | 3.200 | 3.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.246 | 2.012 | 52 | 338 | 558 | 153 | 151 | 651 | 602 | 207 | 252 | 227 | 158 |
| Total debt | 5.446 | 5.212 | 3.252 | 4.310 | 558 | 153 | 151 | 651 | 602 | 207 | 252 | 227 | 158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
VC Management | Management | 1989 | — | — |
| Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Reg. revisor Claus Fetterlein | Audit | 0 companies |
| Ingrid Margit Birgitta Nielsen | Board of Directors | 0 companies |
| Margrethe Schmeichel | Board of Directors | 0 companies |
| Niels Anker Rasmussen | Board of Directors | 0 companies |