| Revenue | DKK 73K | +227% |
| EBITDA | DKK 66K | +194% |
| Net profit | DKK -1K | +97% |
| Total assets | DKK 505K | -13% |
| Equity | DKK -69K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -28 | 120 | 30 | 80 | -24 | -29 | -14 | 21 | 1 | -68 | 22 | 73 |
| Staff expenses | -0 | -0 | -12 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -28 | 108 | 16 | 80 | -24 | -29 | -14 | 21 | 1 | -68 | 22 | 66 |
| Depreciation & amort. | 20 | 14 | -10 | -6 | -7 | -7 | -7 | -7 | -7 | -3 | -4 | -15 | -20 |
| EBIT | -39 | -42 | 98 | 11 | 74 | -31 | -36 | -21 | 14 | -2 | -73 | 7 | 46 |
| Net financials | -79 | -61 | -66 | -80 | -52 | -44 | -49 | -52 | -47 | 150 | -26 | -44 | -47 |
| Profit before tax | -118 | -103 | 32 | -69 | 22 | -75 | -85 | -73 | -33 | 148 | -98 | -37 | -1 |
| Tax | 1 | 0 | -45 | 48 | -0 | -4 | -4 | -2 | -2 | -23 | -0 | -0 | -0 |
| Net profit | -118 | -103 | 77 | -118 | 22 | -71 | -80 | -71 | -31 | 171 | -98 | -37 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.387 | 1.226 | 1.175 | 1.076 | 1.003 | 960 | 772 | 677 | 575 | 758 | 376 | 584 | 505 |
| Equity | 272 | 168 | 245 | 127 | 149 | 78 | -2 | -73 | -104 | 68 | -30 | -68 | -69 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.115 | 1.058 | 930 | 949 | 854 | 882 | 774 | 750 | 679 | 690 | 407 | 651 | 574 |
| Total debt | 1.115 | 1.058 | 930 | 949 | 854 | 882 | 774 | 750 | 679 | 690 | 407 | 651 | 574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 1991 | — | — |
| Audit | 1991 | — | — | |
VC Founder | Founder | 1991 | — | — |
VJ Management | Management | 1991 | — | — |
AC Founder | Founder | 1991 | — | — |
CB Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mercan Revision | Audit | 0 companies |
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Villy Just Pedersen | Management | 0 companies |
| Asbjørn Christoffersen | Founder | 0 companies |
| Charlotte Biil | Founder | 0 companies |
| Hanne Just Pedersen | Board of Directors | 0 companies |
| Hjalmar Hendrikus van Binsbergen | Board of Directors | 0 companies |
| Lis Just Madsen | Board of Directors | 0 companies |
| Roeland Albert Antoni Blom | Board of Directors | 0 companies |
| Inge Just Porse | Board of Directors | 0 companies |