| Revenue | — | — |
| EBITDA | DKK -15K | +0% |
| Net profit | DKK 83K | -82% |
| Total assets | DKK 5,2M | -6% |
| Equity | DKK 5M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -34 | -36 | -27 | -32 | -21 | -12 | -25 | -11 | -10 | -12 | -13 | -15 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -34 | -36 | -27 | -32 | -21 | -12 | -25 | -11 | -10 | -12 | -13 | -15 | -15 |
| Net financials | 646 | 156 | 494 | 233 | 164 | 271 | -9 | 291 | 287 | 529 | -754 | 405 | 509 | 121 |
| Profit before tax | 626 | 121 | 457 | 206 | 132 | 250 | -21 | 266 | 276 | 519 | -766 | 393 | 493 | 106 |
| Tax | 144 | 30 | 112 | 48 | 29 | 55 | -5 | 58 | 61 | 111 | -0 | -0 | 27 | 23 |
| Net profit | 482 | 91 | 346 | 158 | 103 | 195 | -16 | 207 | 215 | 409 | -766 | 393 | 467 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.268 | 5.827 | 5.968 | 5.742 | 5.820 | 5.523 | 5.334 | 5.538 | 5.697 | 6.096 | 5.123 | 5.317 | 5.534 | 5.187 |
| Equity | 5.885 | 5.677 | 5.722 | 5.580 | 5.383 | 5.278 | 5.062 | 5.269 | 5.377 | 5.674 | 4.796 | 5.074 | 5.423 | 5.006 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 |
| Short-term debt | 383 | 150 | 246 | 162 | 438 | 245 | 273 | 269 | 321 | 421 | 327 | 243 | 102 | 181 |
| Total debt | 383 | 150 | 246 | 162 | 438 | 245 | 273 | 269 | 321 | 421 | 327 | 243 | 111 | 181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1989 | — | — | |
VC Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2012 | — | — |
| 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 |
| Jørgen Ipsen Lange | Board of Directors | 0 companies |
| Sussie Schreiber | Board of Directors | 0 companies |
| Egone Baunsgaard | Board of Directors | 0 companies |
| Martin Baunsgaard Schreiber | Board of Directors | 0 companies |