| Revenue | DKK 367K | -29% |
| EBITDA | DKK 44K | -82% |
| Net profit | DKK 43K | -90% |
| Total assets | DKK 9M | -2% |
| Equity | DKK 8,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -47 | -211 | — | 212 | 308 | 163 | 354 | 356 | 366 | 277 | 173 | 870 | 517 | 367 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -98 | -133 | -141 | -161 | -271 | -324 |
| EBITDA | -47 | -156 | 0 | 212 | 308 | 163 | 354 | 256 | 168 | 144 | 32 | 708 | 246 | 44 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -30 | -32 | -209 | -37 | -38 | -41 | -41 | -41 | -38 | -38 |
| EBIT | -47 | -156 | 0 | 212 | 278 | 130 | 145 | 219 | 130 | 103 | -9 | 667 | 209 | 6 |
| Net financials | -131 | -438 | 0 | 229 | -109 | 395 | 62 | -112 | 0 | 665 | -353 | 268 | 367 | 59 |
| Profit before tax | -123 | -594 | 0 | 441 | 169 | 526 | 207 | 107 | 130 | 768 | -362 | 936 | 576 | 65 |
| Tax | -11 | -133 | -0 | 166 | 19 | 86 | 46 | 24 | 100 | 177 | -71 | 214 | 135 | 23 |
| Net profit | -112 | -462 | 0 | 275 | 150 | 439 | 161 | 83 | 31 | 591 | -291 | 722 | 440 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.446 | 8.613 | 0 | 9.066 | 8.978 | 9.308 | 9.250 | 9.063 | 8.961 | 9.587 | 9.009 | 9.232 | 9.236 | 9.006 |
| Equity | 7.225 | 7.591 | 0 | 8.116 | 8.166 | 8.505 | 8.563 | 8.540 | 8.463 | 8.943 | 8.540 | 8.429 | 8.470 | 8.390 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102 | 103 | 2 |
| Short-term debt | -1.207 | -998 | 0 | 949 | 820 | 803 | 687 | 523 | 498 | 644 | 469 | 701 | 663 | 608 |
| Total debt | -1.207 | -998 | 0 | 949 | 820 | 803 | 687 | 523 | 498 | 644 | 469 | 803 | 767 | 610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1993 | — | — |
NJ Audit | Audit | 1993 | — | — |
No data on file.
| 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 |