| Revenue | DKK 1,2M | -340% |
| EBITDA | DKK 354K | +126% |
| Net profit | DKK 477K | +134% |
| Total assets | DKK 680K | +160% |
| Equity | DKK -125K | +79% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 141 | -13 | 36 | -19 | -17 | -4 | 4 | -37 | 223 | 552 | 680 | -484 | 1.162 |
| Staff expenses | -0 | -45 | -0 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -155 | -882 | -808 |
| EBITDA | 14 | 96 | -13 | 16 | -19 | -17 | -4 | 0 | -37 | 223 | 502 | 521 | -1.382 | 354 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 14 | 96 | -13 | 16 | -19 | -17 | -4 | 0 | -37 | 223 | 502 | 521 | -1.382 | 354 |
| Net financials | -85 | 39 | -24 | -25 | -26 | -433 | -16 | -13 | -13 | -11 | -150 | 19 | -2 | -93 |
| Profit before tax | -71 | 135 | -38 | -9 | -45 | -449 | -20 | -13 | -50 | 212 | 352 | 540 | -1.385 | 261 |
| Tax | 78 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 61 | 123 | 12 | -215 |
| Net profit | -149 | 135 | -38 | -9 | -45 | -449 | -20 | -13 | -50 | 212 | 292 | 417 | -1.397 | 477 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 549 | 592 | 1.404 | 567 | 567 | 150 | 150 | 146 | 146 | 398 | 876 | 1.336 | 261 | 680 |
| Equity | -126 | 9 | 808 | -38 | 349 | -101 | -121 | -134 | -184 | 87 | 378 | 795 | -602 | -125 |
| Long-term debt | 0 | 0 | 0 | 419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 675 | 583 | 596 | 186 | 218 | 251 | 271 | 280 | 330 | 311 | 498 | 541 | 863 | 133 |
| Total debt | 675 | 583 | 596 | 605 | 218 | 251 | 271 | 280 | 330 | 311 | 498 | 541 | 863 | 805 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — | |
VC Management | Management | 1990 | — | — |
JF Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jan Frank Steenhard | Management | 0 companies |
| Kim Elsass | Board of Directors | 0 companies |
| Peter Grubert | Chairman | 0 companies |
| Henrik Wagn Kisselhegn Petersen | Board of Directors | 0 companies |
| Gwen Maiyanne Shastynn Ravn | Board of Directors | 0 companies |