| Revenue | DKK 622K | +85% |
| EBITDA | DKK 622K | +85% |
| Net profit | DKK 852K | -15% |
| Total assets | DKK 18,8M | -6% |
| Equity | DKK 18,4M | -6% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 168 | 391 | 316 | 416 | 208 | 350 | 359 | 465 | 457 | 374 | 366 | 336 | 622 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 168 | 391 | 316 | 416 | 208 | 350 | 359 | 465 | 457 | 374 | 366 | 336 | 622 |
| Depreciation & amort. | -349 | -359 | -324 | -305 | -329 | -338 | -340 | -276 | -339 | -669 | -217 | -217 | -128 |
| EBIT | -181 | 32 | -8 | 111 | -121 | 12 | 19 | 189 | 119 | -295 | 149 | 118 | 494 |
| Net financials | 357 | 876 | 1.038 | 2.003 | 2.842 | 1.014 | 397 | 1.380 | -60 | 564 | -120 | 945 | 711 |
| Profit before tax | 176 | 908 | 1.030 | 2.114 | 2.721 | 1.026 | 416 | 1.570 | 59 | 269 | 29 | 1.063 | 1.205 |
| Tax | -49 | 36 | 27 | 59 | -2 | -127 | -6 | 44 | -86 | -55 | 300 | 59 | 353 |
| Net profit | 225 | 872 | 1.003 | 2.055 | 2.723 | 1.153 | 422 | 1.525 | 144 | 324 | -271 | 1.004 | 852 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.709 | 16.721 | 17.325 | 19.340 | 20.497 | 19.389 | 18.943 | 20.480 | 19.040 | 19.372 | 19.036 | 19.956 | 18.791 |
| Equity | 11.523 | 12.347 | 13.301 | 15.306 | 17.979 | 19.081 | 18.503 | 19.974 | 18.719 | 18.986 | 18.658 | 19.604 | 18.394 |
| Long-term debt | 3.599 | 3.530 | 3.452 | 3.373 | 2.198 | 221 | 285 | 263 | 263 | 293 | 250 | 198 | 198 |
| Short-term debt | 1.587 | 844 | 572 | 661 | 320 | 87 | 156 | 243 | 59 | 93 | 128 | 155 | 199 |
| Total debt | 5.186 | 4.374 | 4.024 | 4.033 | 2.518 | 308 | 441 | 506 | 322 | 386 | 378 | 353 | 396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1989 | — | — |
NJ Audit | Audit | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |