| Revenue | DKK -32K | -5% |
| EBITDA | DKK -32K | +5% |
| Net profit | DKK -872K | +17% |
| Total assets | DKK 7,7M | -2% |
| Equity | DKK 2,7M | -24% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 | 67 | 324 | -88 | -120 | -12 | -504 | -65 | -52 | -44 | -32 | -33 | -34 | -32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -213 | -2 | -1 | -1 | -0 | -0 | -0 | -0 |
| EBITDA | 116 | 1.674 | 5.972 | 312 | -588 | -1.374 | -1.212 | -63 | -53 | -44 | -32 | -33 | -34 | -32 |
| Depreciation & amort. | -0 | 804 | 2.824 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 116 | 870 | 3.148 | 312 | -588 | -1.374 | -1.212 | -63 | -53 | -44 | -32 | -33 | -34 | -32 |
| Net financials | -811 | -755 | -889 | -739 | -359 | -1.150 | -512 | -540 | -317 | -484 | -536 | -217 | -1.021 | -840 |
| Profit before tax | -694 | 115 | 2.259 | -427 | -947 | -1.638 | -948 | -603 | -369 | -528 | -568 | -250 | -1.055 | -872 |
| Tax | 6 | 150 | 535 | 142 | 66 | 443 | 388 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -701 | -35 | 1.724 | -568 | -1.013 | -2.081 | -1.336 | -603 | -369 | -528 | -568 | -250 | -1.055 | -872 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.721 | 19.189 | 19.653 | 19.467 | 19.244 | 18.986 | 10.896 | 8.120 | 8.157 | 8.165 | 8.014 | 8.169 | 7.806 | 7.686 |
| Equity | 3.165 | 11.330 | 12.906 | 12.188 | 11.023 | 8.787 | 7.134 | 6.531 | 5.996 | 5.468 | 4.900 | 4.650 | 3.595 | 2.723 |
| Long-term debt | 4.652 | 3.499 | 3.425 | 3.454 | 3.198 | 3.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.904 | 4.109 | 2.537 | 2.898 | 4.162 | 6.653 | 3.762 | 1.589 | 2.161 | 2.698 | 3.115 | 3.519 | 4.212 | 4.963 |
| Total debt | 8.556 | 7.608 | 5.961 | 6.352 | 7.360 | 9.780 | 3.762 | 1.589 | 2.161 | 2.698 | 3.115 | 3.519 | 4.212 | 4.963 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1993 | — | — |
JC Management | Management | 1996 | — | — |
NJ Audit | Audit | 1993 | — | — |
AH Audit | Audit | 2008 | — | — |
PK | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1993 | |
| Individual | 25.0% | 25.0% | 1993 | |
| Individual | 25.0% | 25.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Jørgen Christian Holger Smidt | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Aage Hansen Lund | Audit | 0 companies |
| Peter Korsgaard Gøbel | Audit | 0 companies |
| Troels Knut Rørbæk Askerud | Chairman | 0 companies |