| Revenue | DKK 0 | — |
| EBITDA | DKK -5K | -77% |
| Net profit | DKK 48K | +28% |
| Total assets | DKK 547K | +9% |
| Equity | DKK 145K | +50% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160 | 110 | 113 | 126 | 112 | 66 | 68 | 23 | 0 | — | — | — | — | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 118 | 27 | -42 | 78 | 89 | 41 | 50 | 13 | -1 | -1 | -2 | -4 | -3 | -5 |
| Depreciation & amort. | 7 | 7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 111 | 21 | -42 | 78 | 89 | 41 | 50 | 13 | -1 | -1 | -2 | -4 | -3 | -5 |
| Net financials | -98 | -54 | -41 | -21 | -8 | -7 | 0 | 5 | 32 | 35 | 34 | 46 | 41 | 53 |
| Profit before tax | 13 | -34 | -83 | 57 | 81 | 34 | 50 | 18 | 30 | 33 | 32 | 42 | 38 | 48 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 13 | -34 | -83 | 57 | 81 | 34 | 50 | 18 | 30 | 33 | 32 | 42 | 38 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.478 | 1.132 | 72 | 1 | 22 | 24 | 28 | 165 | 347 | 381 | 414 | 460 | 501 | 547 |
| Equity | -202 | -236 | -319 | -261 | -180 | -146 | -96 | -78 | -48 | -15 | 17 | 59 | 97 | 145 |
| Long-term debt | 571 | 571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.109 | 797 | 391 | 262 | 202 | 170 | 124 | 243 | 395 | 395 | 397 | 402 | 404 | 402 |
| Total debt | 1.681 | 1.368 | 391 | 262 | 202 | 170 | 124 | 243 | 395 | 395 | 397 | 402 | 404 | 402 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1992 | — | — | |
VC Management | Management | 1992 | — | — |
AB Management | Management | 1992 | — | — |
JA Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Allan Bech Thomsen | Management | 0 companies |
| John Aggerholm | Management | 0 companies |
| Jens Peder Aggerholm Jensen | Board of Directors | 0 companies |
| Kim Villumsen Kjelmann | Board of Directors | 0 companies |