| Revenue | DKK 168K | -27% |
| EBITDA | DKK -257K | -240% |
| Net profit | DKK 13,5M | +621% |
| Total assets | DKK 31,3M | +71% |
| Equity | DKK 31,2M | +71% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 339 | 272 | 160 | 285 | 204 | 231 | 287 | 204 | 198 | 174 | 231 | 215 | 229 | 168 |
| Staff expenses | -40 | -40 | -40 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -425 |
| EBITDA | 299 | 232 | 120 | 285 | 204 | 231 | 287 | 204 | 198 | 174 | 231 | 215 | 184 | -257 |
| Depreciation & amort. | 3 | -4 | -4 | -63 | -72 | -72 | -53 | -97 | -97 | -80 | -89 | -88 | -17 | -17 |
| EBIT | 296 | 228 | 116 | 222 | 132 | 158 | 233 | 107 | 101 | 94 | 142 | 127 | 167 | -274 |
| Net financials | 171 | -44 | 1.521 | 687 | 914 | 1.244 | 735 | 1.047 | 851 | 2.709 | 708 | 943 | 1.851 | 13.837 |
| Profit before tax | 467 | 185 | 1.637 | 909 | 1.046 | 1.402 | 968 | 1.154 | 952 | 2.803 | 850 | 1.070 | 2.018 | 13.564 |
| Tax | 90 | 40 | 29 | 107 | 46 | 106 | 47 | 77 | 18 | 265 | -71 | -64 | 153 | 106 |
| Net profit | 376 | 145 | 1.607 | 803 | 1.000 | 1.296 | 921 | 1.077 | 934 | 2.538 | 921 | 1.134 | 1.865 | 13.458 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.359 | 5.389 | 6.839 | 7.577 | 8.448 | 9.658 | 10.449 | 11.419 | 12.244 | 14.765 | 15.475 | 16.481 | 18.320 | 31.255 |
| Equity | 5.127 | 5.176 | 6.685 | 7.387 | 8.286 | 9.582 | 10.400 | 11.371 | 12.197 | 14.624 | 15.432 | 16.452 | 18.199 | 31.190 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 232 | 213 | 154 | 189 | 162 | 76 | 50 | 48 | 48 | 141 | 43 | 29 | 121 | 66 |
| Total debt | 232 | 213 | 154 | 189 | 162 | 76 | 50 | 48 | 48 | 141 | 43 | 29 | 121 | 66 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1990 | — | — |
NJ Audit | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |