| Revenue | DKK 231K | +44% |
| EBITDA | DKK 168K | +37% |
| Net profit | DKK 129K | +51% |
| Total assets | DKK 470K | +14% |
| Equity | DKK 229K | +82% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 226 | 154 | 136 | 122 | 145 | 63 | 157 | 56 | 99 | 72 | 106 | 82 | 160 | 231 |
| Staff expenses | -123 | -142 | -158 | -148 | -154 | -104 | -8 | -7 | -8 | -32 | -37 | -33 | -38 | -63 |
| EBITDA | 103 | 12 | -22 | -26 | -12 | -46 | 149 | 49 | 91 | 40 | 69 | 48 | 123 | 168 |
| Depreciation & amort. | 31 | -36 | -36 | -2 | -3 | -0 | -0 | -1 | -8 | -14 | -16 | -8 | -3 | -0 |
| EBIT | 72 | -24 | -58 | -28 | -15 | -46 | 149 | 48 | 83 | 26 | 53 | 40 | 120 | 168 |
| Net financials | -15 | -3 | -9 | -0 | -8 | 0 | -3 | -0 | -1 | -1 | -2 | -1 | -2 | 2 |
| Profit before tax | 57 | -17 | -43 | -18 | -23 | -45 | 146 | 48 | 82 | 25 | 51 | 39 | 118 | 170 |
| Tax | 9 | 5 | 12 | 5 | -2 | -7 | 36 | 14 | 20 | 79 | 12 | 10 | 33 | 41 |
| Net profit | 48 | -22 | -55 | -23 | -21 | -39 | 110 | 34 | 62 | -53 | 39 | 29 | 85 | 129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 395 | 432 | 313 | 368 | 369 | 297 | 331 | 370 | 426 | 313 | 288 | 300 | 413 | 470 |
| Equity | -21 | -43 | -98 | -121 | -142 | -181 | -70 | -36 | 26 | -27 | 12 | 40 | 126 | 229 |
| Long-term debt | 236 | 249 | 235 | 318 | 300 | 319 | 208 | 185 | 144 | 159 | 117 | 98 | 132 | 37 |
| Short-term debt | 170 | 223 | 177 | 171 | 211 | 158 | 180 | 193 | 219 | 145 | 124 | 126 | 116 | 164 |
| Total debt | 407 | 471 | 412 | 489 | 511 | 478 | 388 | 379 | 363 | 304 | 241 | 225 | 248 | 201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1993 | — | — |
BB Management | Management | 1993 | — | — |
PB Management | Management | 2008 | — | — |
NJ Audit | Audit | 1993 | — | — |
CE 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 |
| Bjarne Bent Jensen | Management | 0 companies |
| Preben Bang | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Carsten Eg Hansen | Audit | 0 companies |