| Revenue | DKK 530K | -5% |
| EBITDA | DKK 530K | -5% |
| Net profit | DKK -46K | -13% |
| Total assets | DKK 22,1M | +1% |
| Equity | DKK 2,7M | +1050% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 564 | 381 | 8 | 305 | 585 | 397 | 370 | 346 | 327 | 231 | 415 | 376 | 556 | 530 |
| Staff expenses | -429 | -430 | -434 | -430 | -431 | -426 | -275 | -450 | -175 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -49 | -426 | -125 | 154 | -29 | 95 | -104 | 152 | 231 | 415 | 376 | 556 | 530 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -49 | -426 | -125 | 154 | -29 | 95 | -104 | 152 | 231 | 415 | 376 | 556 | 530 |
| Net financials | -484 | -811 | -25 | -963 | -405 | -766 | -823 | -910 | -971 | -435 | -490 | -543 | -609 | -589 |
| Profit before tax | -500 | -860 | -452 | -1.087 | -251 | -795 | -728 | -1.014 | -819 | -204 | -75 | -167 | -53 | -59 |
| Tax | -247 | -265 | -102 | -250 | -55 | -175 | -160 | -223 | -175 | -45 | -16 | -37 | -12 | -13 |
| Net profit | -253 | -595 | -350 | -838 | -196 | -620 | -568 | -791 | -644 | -159 | -58 | -130 | -41 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.902 | 32.162 | 33.187 | 33.343 | 34.044 | 34.320 | 34.588 | 34.802 | 35.014 | 21.643 | 21.587 | 21.688 | 21.903 | 22.087 |
| Equity | 2.012 | 1.569 | 1.219 | 381 | 185 | 265 | 257 | 266 | 622 | 463 | 405 | 275 | 234 | 2.688 |
| Long-term debt | 24.619 | 12.310 | 12.303 | 12.311 | 12.307 | 12.303 | 12.311 | 12.311 | 12.334 | 12.334 | 12.334 | 12.333 | 12.333 | 12.333 |
| Short-term debt | 16.319 | 17.174 | 18.554 | 19.627 | 20.442 | 20.642 | 20.918 | 21.159 | 20.982 | 7.732 | 7.750 | 8.019 | 8.222 | 5.953 |
| Total debt | 28.628 | 29.485 | 30.858 | 31.938 | 32.749 | 32.945 | 33.228 | 33.469 | 33.316 | 20.066 | 20.084 | 20.352 | 20.555 | 18.286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VG Management | Management | 1990 | — | — |
SE Founder | Founder | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WILLESTRUP NATURLIGT MINERALVANDSKONSORTIUM ApS | Company | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Vincents Georg Iuul | Management | 0 companies |
| Steffen Ebdrup | Founder | 0 companies |