| Revenue | DKK -126K | +19% |
| EBITDA | DKK -126K | -19% |
| Net profit | DKK -114K | -14% |
| Total assets | DKK 676K | -65% |
| Equity | DKK 133K | -46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | 0 | -122 | -122 | -154 | -81 | -149 | -146 | -106 | -126 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -225 | -165 | -122 | -122 | -154 | 853 | -149 | 54 | -106 | -126 |
| Depreciation & amort. | -52 | -12 | -0 | -0 | -0 | 467 | -0 | 100 | -0 | -0 |
| EBIT | -277 | -177 | -122 | -122 | -154 | 386 | -149 | -46 | -106 | -126 |
| Net financials | 91 | 45 | 86 | 25 | 9 | -0 | -92 | 80 | 6 | 12 |
| Profit before tax | -187 | -132 | -36 | -97 | -145 | 386 | -241 | 34 | -100 | -114 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 |
| Net profit | -187 | -132 | -36 | -97 | -145 | 386 | -241 | 34 | -100 | -114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.898 | 2.010 | 1.997 | 1.859 | 1.894 | 2.306 | 2.113 | 1.978 | 1.936 | 676 |
| Equity | 675 | 447 | 411 | 314 | 169 | 555 | 313 | 347 | 247 | 133 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.223 | 1.563 | 1.587 | 1.545 | 1.725 | 1.752 | 1.800 | 1.630 | 1.688 | 543 |
| Total debt | 1.223 | 1.563 | 1.587 | 1.545 | 1.725 | 1.752 | 1.800 | 1.630 | 1.688 | 543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1989 | — | — |
NT Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Carstensen Egeberg | Management | 0 companies |
| Niels Thomas Heering | Management | 0 companies |
| Anne Julie Overgaard | Board of Directors | 0 companies |
| Nils Jesper Overgaard | Board of Directors | 0 companies |
| Marianne Østergaard Overgaard | Chairman | 0 companies |