| Revenue | DKK -731K | -8% |
| EBITDA | DKK -2,3M | +31% |
| Net profit | DKK 30,4M | +100% |
| Total assets | DKK 141,6M | +13% |
| Equity | DKK 141,1M | +15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | -66 | 18 | 85 | -529 | -796 | -463 | -864 | 300 | -273 | -253 | 404 | -797 | -731 |
| Staff expenses | -5 | -50 | -57 | -81 | -270 | -1.363 | -936 | -431 | -1.091 | -90 | -644 | -91 | -2.595 | -1.600 |
| EBITDA | -53 | -116 | -40 | 4 | -798 | -2.158 | -1.399 | -1.295 | -791 | -956 | -898 | 313 | -3.392 | -2.331 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | -116 | -40 | 4 | -798 | -2.158 | -1.399 | -1.295 | -791 | -956 | -898 | 313 | -3.392 | -2.331 |
| Net financials | -1.357 | -343 | 12.173 | 33.033 | 44.854 | 5.815 | 43.973 | 71.679 | 9.639 | 2.105 | -14.539 | 12.157 | 18.888 | 32.904 |
| Profit before tax | -1.410 | -458 | 12.133 | 33.037 | 44.055 | 3.657 | 42.534 | 70.382 | 8.848 | 1.148 | -15.437 | 12.470 | 15.496 | 30.573 |
| Tax | -0 | 2 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 268 | 171 |
| Net profit | -1.410 | -460 | 12.147 | 33.037 | 44.055 | 3.657 | 42.534 | 70.382 | 8.848 | 1.148 | -15.437 | 12.470 | 15.228 | 30.402 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 446 | 450 | 12.723 | 45.798 | 88.555 | 92.024 | 134.918 | 205.635 | 213.708 | 214.570 | 198.135 | 209.447 | 124.823 | 141.624 |
| Equity | -459 | -919 | 11.228 | 44.266 | 88.361 | 91.718 | 133.952 | 203.972 | 211.980 | 212.631 | 196.696 | 208.997 | 122.324 | 141.055 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 605 | 1.129 | 1.274 | 1.532 | 194 | 306 | 966 | 1.663 | 1.728 | 1.940 | 1.439 | 449 | 2.499 | 569 |
| Total debt | 605 | 1.129 | 1.274 | 1.532 | 194 | 306 | 966 | 1.663 | 1.728 | 1.940 | 1.439 | 449 | 2.499 | 569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — | |
VC Management | Management | 1990 | — | — |
KH Audit | Audit | 1990 | — | — |
PB Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1990 | |
| Individual | 33.3% | 33.3% | 1990 | |
| Individual | 10.0% | 10.0% | 1990 | |
| Individual | 10.0% | 10.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Kim Hersland | Audit | 0 companies |
| Peter Buhl | Management | 0 companies |
| Elsebeth Møller Blom | Board of Directors | 0 companies |
| Hans Blom | Board of Directors | 0 companies |
| Niels Anker Rasmussen | Chairman | 0 companies |
| Karsten Kielland | Board of Directors | 0 companies |