| Revenue | DKK 7,7M | -28% |
| EBITDA | DKK -266K | -109% |
| Net profit | DKK -336K | -111% |
| Total assets | DKK 15,9M | -11% |
| Equity | DKK 3,5M | -49% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.720 | 3.245 | 3.516 | 3.743 | 5.155 | 5.549 | 6.542 | 11.557 | 2.676 | 3.223 | 8.351 | 10.739 | 7.716 |
| Staff expenses | -2.690 | -2.932 | -3.225 | -3.112 | -3.084 | -4.045 | -5.686 | -8.994 | -5.963 | -4.128 | -6.778 | -7.660 | -7.982 |
| EBITDA | 29 | 282 | 291 | 631 | 2.071 | 1.504 | 857 | 2.562 | -3.287 | -905 | 1.573 | 3.080 | -266 |
| Depreciation & amort. | 132 | -116 | 61 | 48 | -40 | -4 | -73 | -275 | -275 | -336 | -300 | -206 | -0 |
| EBIT | -103 | 166 | 230 | 584 | 2.031 | 1.500 | 784 | 2.288 | -3.562 | -1.241 | 1.273 | 2.873 | -266 |
| Net financials | 96 | 85 | 65 | 8 | -111 | -68 | -101 | -29 | -83 | -317 | -304 | 985 | -127 |
| Profit before tax | 7 | 251 | 296 | 592 | 1.920 | 1.432 | 683 | 2.259 | -3.644 | -1.558 | 969 | 3.858 | -393 |
| Tax | 7 | 29 | 50 | 118 | 435 | 348 | 248 | 497 | -7 | -1.133 | 224 | 881 | -57 |
| Net profit | 0 | 221 | 245 | 473 | 1.486 | 1.084 | 435 | 1.761 | -3.637 | -425 | 746 | 2.976 | -336 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.810 | 4.280 | 4.690 | 5.910 | 7.431 | 8.665 | 10.837 | 13.050 | 12.151 | 13.085 | 13.739 | 17.848 | 15.881 |
| Equity | 1.446 | 1.668 | 1.913 | 2.386 | 3.872 | 4.956 | 5.391 | 7.152 | 3.515 | 3.090 | 3.836 | 6.812 | 3.476 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.363 | 2.612 | 2.777 | 3.524 | 3.559 | 3.709 | 5.419 | 5.882 | 8.628 | 9.994 | 9.900 | 11.036 | 12.405 |
| Total debt | 2.363 | 2.612 | 2.777 | 3.524 | 3.559 | 3.709 | 5.419 | 5.882 | 8.628 | 9.994 | 9.900 | 11.036 | 12.405 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 1990 | — | — |
JL Deputy | Deputy | 2014 | — | — |
JP Management | Management | 1990 | — | — |
TM Management | Management | 1990 | — | — |
| Audit | 1997 | — | — | |
TS Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VINVIC HOLDING ApS | Company | 90.0% | 90.0% | 2023 |
Björkson ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Moltke-Leth | Management | 0 companies |
| Jacob Lentz-Nielsen | Deputy | 0 companies |
| Jean Pierre Giuseppe Ferraro | Management | 0 companies |
| Torben Moltke-Leth | Management | 0 companies |
| TEAM-AUDIT, REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Torben Svejstrup | Management | 0 companies |