| Revenue | DKK -882K | -37% |
| EBITDA | DKK -1,4M | +38% |
| Net profit | DKK -16,3M | +47% |
| Total assets | DKK 153,4M | -14% |
| Equity | DKK 71,6M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -91 | -92 | -99 | 926 | -199 | -253 | -915 | -3.304 | -1.254 | -3.174 | -2.461 | -1.409 | -882 |
| Staff expenses | -164 | -97 | -329 | -251 | -764 | -692 | -1.236 | -0 | -271 | -183 | -935 | -1.033 | -886 | -534 |
| EBITDA | 258 | -6.484 | 371 | 597 | 158 | -891 | -1.507 | -915 | -3.576 | -1.437 | -4.109 | -3.493 | -2.296 | -1.415 |
| Depreciation & amort. | -0 | -10 | -30 | -77 | -25 | -25 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 258 | -6.494 | 341 | 521 | 133 | -916 | -1.517 | -915 | -3.576 | -1.437 | -4.109 | -3.493 | -2.296 | -1.415 |
| Net financials | 5.726 | 4.156 | -5.043 | 3.703 | 21.407 | -10.264 | -20.598 | 18.181 | 2.806 | 35.192 | -5.500 | 12.559 | -26.584 | -14.813 |
| Profit before tax | 5.984 | -390 | -4.214 | 4.224 | 21.540 | -11.180 | -22.116 | 17.266 | -770 | 33.756 | -9.609 | 9.066 | -28.880 | -16.228 |
| Tax | 384 | 974 | 244 | 226 | 339 | 1.825 | -351 | -117 | -1.213 | 2.469 | -1.314 | 209 | 2.041 | 23 |
| Net profit | 5.600 | -1.364 | -4.458 | 3.998 | 21.201 | -13.005 | -21.764 | 17.383 | 443 | 31.287 | -8.295 | 8.856 | -30.921 | -16.251 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 175.654 | 171.309 | 166.117 | 156.985 | 195.416 | 146.127 | 120.838 | 134.743 | 148.317 | 143.810 | 129.893 | 159.803 | 178.105 | 153.379 |
| Equity | 141.801 | 140.437 | 130.779 | 130.926 | 152.127 | 138.518 | 102.779 | 119.162 | 119.605 | 130.748 | 122.453 | 131.309 | 95.388 | 71.637 |
| Long-term debt | 13.616 | 13.105 | 11.916 | 11.333 | 10.708 | 0 | 0 | 0 | 0 | 10.383 | 0 | 2.960 | 5.020 | 0 |
| Short-term debt | 15.532 | 14.051 | 20.389 | 11.564 | 29.429 | 2.568 | 17.709 | 15.582 | 28.712 | 2.679 | 3.440 | 25.533 | 77.697 | 81.742 |
| Total debt | 29.148 | 27.156 | 32.305 | 22.896 | 40.138 | 2.568 | 17.709 | 15.582 | 28.712 | 13.062 | 3.440 | 28.493 | 82.717 | 81.742 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
VC Management | Management | 1989 | — | — |
AS | Audit | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Arnfred Skriver Pedersen | Audit | 0 companies |