| Revenue | DKK 18,3M | +863% |
| EBITDA | DKK 18,3M | +863% |
| Net profit | DKK 27,2M | +149% |
| Total assets | DKK 151,6M | +22% |
| Equity | DKK 149,1M | +21% |
| Employees | 6 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 1.179 | 1.072 | 199 | 545 | 972 | 893 | 1.060 | 1.034 | 1.130 | 1.011 | 325 | 1.896 | 18.258 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 1.179 | 1.072 | 199 | 545 | 972 | 893 | 1.060 | 1.034 | 1.130 | 1.011 | 325 | 1.896 | 18.258 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 727 | -5.741 | 707 | 722 | 739 | -2.271 | -1.153 | -1.835 | -913 | -765 | -756 | -569 | -470 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | 451 | -4.669 | -508 | -176 | 233 | -1.377 | -93 | -801 | 217 | 246 | -431 | 1.327 | 17.788 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.746 | 18.576 | 35.321 | 12.461 | -223 | 3.570 | -7.309 | 16.920 | 15.873 | 9.306 | -8.564 | 12.033 | 13.030 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 20.197 | 14.620 | 37.403 | 12.285 | 10 | 2.193 | -7.402 | 16.119 | 16.090 | 9.552 | -8.995 | 13.360 | 30.819 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -76 | -91 | 850 | 1.281 | -141 | 2.187 | -908 | 2.919 | 2.953 | 2.176 | -2.598 | 2.438 | 3.605 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 20.273 | 14.711 | 36.553 | 11.004 | 151 | 5 | -6.494 | 13.201 | 13.138 | 7.377 | -6.397 | 10.922 | 27.214 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.192 | 138.892 | 133.809 | 145.947 | 144.199 | 143.280 | 129.045 | 142.038 | 155.493 | 161.556 | 165.637 | 124.293 | 151.612 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 82.612 | 91.634 | 127.122 | 139.573 | 140.332 | 142.467 | 128.572 | 139.773 | 150.910 | 157.648 | 151.359 | 123.221 | 149.058 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.001 | 2.926 | 2.706 | 2.487 | 2.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.562 | 44.332 | 3.981 | 3.887 | 1.603 | 554 | 473 | 2.200 | 4.476 | 3.761 | 14.278 | 1.072 | 2.421 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.562 | 47.258 | 6.687 | 6.374 | 3.867 | 554 | 473 | 2.200 | 4.476 | 3.761 | 14.278 | 1.072 | 2.421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1991 | — | — | |
VC Management | Management | 1991 | — | — |
TB Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Thomas Bjerregaard Wibroe Leth | Management | 0 companies |