| Revenue | DKK -185K | — |
| EBITDA | DKK -185K | -53% |
| Net profit | DKK 1,1M | -65% |
| Total assets | DKK 37,5M | +65% |
| Equity | DKK 16,8M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -30 | -31 | -31 | -32 | -33 | -33 | -30 | -69 | -109 | -129 | -110 | 0 | -185 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -30 | -31 | -31 | -32 | -33 | -33 | -30 | -69 | -109 | -129 | -110 | -120 | -185 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -30 | -31 | -31 | -32 | -33 | -33 | -30 | -69 | -109 | -129 | -110 | -120 | -185 |
| Net financials | 31 | 0 | 0 | 972 | 207 | 1.016 | -58 | -644 | -523 | 2.461 | -907 | 700 | 4.139 | 1.607 |
| Profit before tax | 1.985 | 759 | 1.180 | 942 | 175 | 983 | -91 | -674 | -592 | 2.352 | -1.036 | 589 | 4.018 | 1.422 |
| Tax | -0 | 109 | 215 | 363 | 53 | 223 | -12 | -149 | -122 | 523 | -220 | 130 | 829 | 314 |
| Net profit | 1.985 | 650 | 965 | 579 | 121 | 759 | -79 | -526 | -470 | 1.830 | -816 | 459 | 3.189 | 1.108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.192 | 14.371 | 15.473 | 16.171 | 15.981 | 16.709 | 16.451 | 15.330 | 14.200 | 15.327 | 14.518 | 14.952 | 22.699 | 37.521 |
| Equity | 11.586 | 11.689 | 12.654 | 13.233 | 13.354 | 14.113 | 14.034 | 13.508 | 13.038 | 14.868 | 14.052 | 14.511 | 17.700 | 16.809 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.606 | 2.682 | 2.819 | 2.938 | 2.627 | 2.596 | 2.417 | 1.822 | 1.162 | 459 | 466 | 441 | 4.998 | 20.712 |
| Total debt | 2.606 | 2.682 | 2.819 | 2.938 | 2.627 | 2.596 | 2.417 | 1.822 | 1.162 | 459 | 466 | 441 | 4.998 | 20.712 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1993 | — | — |
NJ Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| 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 |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Frans Peter Rud | Board of Directors | 0 companies |
| Niels Henrik Faaborg-Andersen | Board of Directors | 0 companies |