| Revenue | DKK 25K | -92% |
| EBITDA | DKK -75K | -138% |
| Net profit | DKK -149K | +74% |
| Total assets | DKK 6,4M | +53% |
| Equity | DKK 3,3M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 218 | 311 | 407 | -160 | 64 | -279 | 714 | -361 | 278 | 402 | -1.012 | -9 | 298 | 25 |
| Staff expenses | -0 | -0 | -107 | -51 | -122 | -79 | -108 | -108 | -119 | -110 | -108 | -106 | -98 | -100 |
| EBITDA | 218 | 311 | 299 | -212 | -208 | -358 | 606 | -469 | 159 | -1.278 | -1.732 | -114 | 201 | -75 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | 61 | -61 | -61 | -61 | -61 | -61 | -61 | -61 | -61 |
| EBIT | 218 | 311 | 299 | -212 | -208 | -419 | 545 | -530 | 98 | -1.340 | -1.793 | -175 | 139 | -136 |
| Net financials | 62 | -72 | 78 | -561 | 342 | 258 | -922 | 417 | 623 | 914 | -358 | 1.333 | -252 | -26 |
| Profit before tax | 281 | 239 | 378 | -772 | 278 | 45 | -377 | -113 | 721 | -425 | -2.151 | 1.158 | -112 | -162 |
| Tax | 75 | 86 | 75 | -45 | 72 | 103 | 111 | -123 | -39 | 32 | -404 | -75 | 457 | -14 |
| Net profit | 206 | 154 | 303 | -728 | 206 | -58 | -488 | 10 | 761 | -457 | -1.747 | 1.232 | -569 | -149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.002 | 7.913 | 7.716 | 5.050 | 6.663 | 6.411 | 6.368 | 7.931 | 7.483 | 7.708 | 6.980 | 7.281 | 4.149 | 6.357 |
| Equity | 5.071 | 5.205 | 5.499 | 4.772 | 4.977 | 4.919 | 4.431 | 4.442 | 5.577 | 5.010 | 3.150 | 4.268 | 3.581 | 3.311 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 96 | 49 | 176 | 299 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.931 | 2.708 | 2.217 | 278 | 1.685 | 1.488 | 1.833 | 3.429 | 1.715 | 2.380 | 3.830 | 3.013 | 568 | 3.047 |
| Total debt | 2.931 | 2.708 | 2.217 | 278 | 1.685 | 1.488 | 1.929 | 3.477 | 1.891 | 2.679 | 3.830 | 3.013 | 568 | 3.047 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1993 | — | — |
JF Management | Management | 1993 | — | — |
NJ Audit | Audit | 1993 | — | — |
JG Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Jacob Frank | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Jørgen Gilling | Audit | 0 companies |
| Jette Klemmensen | Board of Directors | 0 companies |
| Henrik Klemmensen | Board of Directors | 0 companies |