| Revenue | DKK -36K | +13% |
| EBITDA | DKK -36K | -13% |
| Net profit | DKK -925K | -139% |
| Total assets | DKK 8,6M | -10% |
| Equity | DKK 8,5M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | -25 | -29 | -33 | -37 | -29 | -30 | -31 | 0 | 0 | 0 | 0 | -32 | -36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -25 | -29 | -33 | -37 | -29 | -30 | -31 | -34 | -400 | -39 | -35 | -32 | -36 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -25 | -29 | -33 | -37 | -29 | -30 | -31 | -34 | -400 | -39 | -35 | -32 | -36 |
| Net financials | 60 | 121 | 268 | -63 | 798 | 502 | 174 | 35 | 115 | -1.541 | 2.145 | 513 | 2.517 | -1.119 |
| Profit before tax | 37 | 96 | 239 | -96 | 761 | 473 | 144 | 4 | 81 | -1.942 | 2.107 | 478 | 2.485 | -1.155 |
| Tax | 6 | -2 | -2 | -0 | -5 | -0 | 31 | -1 | 5 | 8 | -0 | 0 | 105 | -230 |
| Net profit | 31 | 98 | 240 | -96 | 766 | 473 | 113 | 5 | 76 | -1.949 | 2.107 | 478 | 2.380 | -925 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.772 | 4.870 | 5.106 | 5.011 | 5.781 | 6.250 | 6.395 | 6.369 | 6.446 | 4.507 | 6.614 | 7.090 | 9.553 | 8.629 |
| Equity | 4.743 | 4.841 | 5.081 | 4.985 | 5.751 | 6.224 | 6.336 | 6.341 | 6.417 | 4.468 | 6.575 | 7.053 | 9.433 | 8.508 |
| Long-term debt | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22 | 30 | 24 | 26 | 31 | 26 | 59 | 28 | 29 | 39 | 39 | 37 | 120 | 121 |
| Total debt | 30 | 30 | 24 | 26 | 31 | 26 | 59 | 28 | 29 | 39 | 39 | 37 | 120 | 121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1991 | — | — | |
VC Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Erik Justesen | Board of Directors | 0 companies |
| Ole Søeberg | Board of Directors | 0 companies |
| Ole Justesen | Board of Directors | 0 companies |