| Revenue | DKK 128K | +31% |
| EBITDA | DKK 10K | -66% |
| Net profit | DKK 12K | -79% |
| Total assets | DKK 975K | -3% |
| Equity | DKK 929K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -22 | -18 | -25 | -26 | -26 | 118 | 371 | 356 | 287 | 263 | 131 | 98 | 128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -126 | -338 | -327 | -226 | -208 | -74 | -67 | -118 |
| EBITDA | -18 | -22 | -18 | -25 | -26 | -26 | -8 | 33 | 29 | 61 | 55 | 57 | 30 | 10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -22 | -18 | -25 | -26 | -26 | -8 | 33 | 29 | 61 | 55 | 57 | 30 | 10 |
| Net financials | 83 | 64 | 62 | 275 | -57 | 161 | 14 | 21 | -67 | 88 | -34 | -90 | 44 | 5 |
| Profit before tax | 65 | 42 | 44 | 251 | -84 | 135 | 6 | 54 | -38 | 149 | 21 | -32 | 74 | 16 |
| Tax | 8 | 12 | 9 | 26 | -18 | 30 | -1 | -16 | 16 | 12 | 4 | -7 | 17 | 4 |
| Net profit | 56 | 30 | 35 | 225 | -65 | 105 | 7 | 70 | -53 | 137 | 16 | -25 | 57 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.854 | 1.790 | 1.880 | 1.935 | 1.878 | 1.966 | 1.041 | 1.119 | 1.002 | 1.165 | 1.080 | 981 | 1.006 | 975 |
| Equity | 1.622 | 1.652 | 1.686 | 1.911 | 1.846 | 1.951 | 974 | 1.044 | 961 | 1.098 | 1.039 | 960 | 977 | 929 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 232 | 138 | 194 | 24 | 32 | 15 | 67 | 75 | 41 | 67 | 41 | 21 | 29 | 46 |
| Total debt | 232 | 138 | 194 | 24 | 32 | 15 | 67 | 75 | 41 | 67 | 41 | 21 | 29 | 46 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — | |
VC Management | Management | 1990 | — | — |
Ed Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Erik de Fønss | Management | 0 companies |
| Jørgen Suldrup Christiansen | Board of Directors | 0 companies |