| Revenue | DKK 9,2M | +948% |
| EBITDA | DKK 9,2M | +948% |
| Net profit | DKK 8,6M | +2849% |
| Total assets | DKK 8,7M | -60% |
| Equity | DKK 8,2M | +1954% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.737 | 12.182 | 11.627 | 14.511 | 13.912 | 12.646 | 10.182 | 1.951 | 7.058 | 421 | 1.428 | 881 | 9.228 |
| Staff expenses | -21.015 | -22.303 | -21.014 | -18.043 | -0 | -0 | -0 | -0 | -12.914 | -325 | -0 | -0 | -0 |
| EBITDA | 2.186 | 4.184 | 6.614 | 7.537 | 7.051 | 5.585 | 3.490 | -679 | -501 | -626 | 1.221 | 881 | 9.228 |
| Depreciation & amort. | -0 | -2.368 | -4.428 | -4.168 | -3.779 | -3.667 | -3.443 | -7.224 | -0 | -0 | -286 | -286 | -0 |
| EBIT | 2.186 | 1.816 | 2.186 | 3.369 | 3.271 | 1.919 | 48 | -7.904 | -501 | -626 | 935 | 595 | 9.228 |
| Net financials | -1.803 | -2.201 | -2.363 | -2.317 | -2.050 | -1.703 | -1.595 | -1.571 | -1.585 | -1.293 | -963 | -908 | -312 |
| Profit before tax | 384 | -2.431 | -2.386 | 1.052 | 1.221 | 215 | -1.548 | -9.475 | -1.857 | 1.481 | -27 | -314 | 8.916 |
| Tax | 87 | -662 | -646 | 154 | 211 | -129 | -336 | -0 | -0 | 956 | -0 | -0 | 296 |
| Net profit | 296 | -1.769 | -1.739 | 898 | 1.010 | 344 | -1.212 | -9.475 | -1.857 | 526 | -27 | -314 | 8.620 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63.692 | 79.780 | 75.327 | 68.628 | 61.748 | 57.357 | 52.918 | 45.441 | 42.030 | 25.886 | 22.717 | 21.533 | 8.720 |
| Equity | 12.680 | 11.068 | 9.488 | 10.563 | 11.573 | 11.917 | 10.706 | 1.231 | -626 | -100 | -128 | -441 | 8.179 |
| Long-term debt | 29.793 | 47.787 | 37.646 | 41.122 | 36.544 | 31.113 | 25.789 | 24.775 | 23.586 | 21.519 | 19.978 | 21.011 | 0 |
| Short-term debt | 20.865 | 20.925 | 28.193 | 16.943 | 13.630 | 14.327 | 16.423 | 19.435 | 19.070 | 4.467 | 2.866 | 964 | 541 |
| Total debt | 50.658 | 68.712 | 65.839 | 58.065 | 50.175 | 45.440 | 42.212 | 44.210 | 42.656 | 25.987 | 22.845 | 21.975 | 541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Founder | Founder | 1992 | — | — |
AC Founder | Founder | 1992 | — | — |
| Founder | 1992 | — | — | |
RE Unofficial title | Unofficial title | 2025 | — | — |
NJ Audit | Audit | 1992 | — | — |
LA Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Founder | 0 companies |
| Asbjørn Christoffersen | Founder | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Founder | 0 companies |
| Ragnar Eilert Brynildsen | Unofficial title | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Leo Andersen | Management | 0 companies |
| Birger Topp | Board of Directors | 0 companies |
| Eigil Lego Andersen | Board of Directors | 0 companies |
| Peter August Bagel | Board of Directors | 0 companies |
| Ida Dorthea Bagel | Chairman | 0 companies |
| Björn Bjurman | Chairman | 0 companies |
| Lars Halkjær Johansen | Board of Directors | 0 companies |
| Bjørn Torvald Bjurman | Board of Directors | 0 companies |