| Revenue | DKK 45K | -31% |
| EBITDA | DKK 45K | -31% |
| Net profit | DKK 1,5M | +892% |
| Total assets | DKK 6,2M | +30% |
| Equity | DKK 4,8M | +43% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 58 | 65 | 67 | 67 | 41 | 18 | 30 | 38 | 21 | 46 | 53 | 66 | 45 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 58 | 65 | 67 | 67 | 2.080 | 18 | 30 | 38 | 21 | 46 | 53 | 66 | 45 |
| Depreciation & amort. | -23 | -23 | -23 | -23 | 1.020 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 35 | 42 | 44 | 44 | 1.061 | 18 | 30 | 38 | 21 | 46 | 53 | 66 | 45 |
| Net financials | 85 | -562 | 187 | -115 | -63 | 37 | 146 | 520 | 330 | 263 | 440 | 83 | 1.411 |
| Profit before tax | 121 | -520 | 231 | -72 | 997 | 55 | 176 | 558 | 351 | 309 | 493 | 149 | 1.456 |
| Tax | 4 | 18 | 7 | 7 | 173 | 8 | 2 | 2 | 2 | 7 | 7 | 2 | -0 |
| Net profit | 117 | -538 | 224 | -79 | 824 | 47 | 174 | 556 | 349 | 302 | 486 | 147 | 1.456 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.365 | 1.739 | 1.911 | 1.791 | 3.321 | 3.036 | 3.114 | 3.642 | 3.906 | 4.179 | 4.668 | 4.792 | 6.213 |
| Equity | 1.274 | 639 | 863 | 784 | 1.608 | 1.345 | 1.519 | 2.075 | 2.424 | 2.726 | 3.212 | 3.359 | 4.815 |
| Long-term debt | 730 | 674 | 618 | 502 | 1.514 | 1.517 | 1.501 | 1.434 | 1.424 | 1.393 | 1.374 | 1.357 | 1.334 |
| Short-term debt | 362 | 426 | 430 | 505 | 199 | 174 | 93 | 132 | 57 | 60 | 82 | 76 | 64 |
| Total debt | 1.092 | 1.100 | 1.048 | 1.007 | 1.713 | 1.691 | 1.594 | 1.567 | 1.481 | 1.453 | 1.456 | 1.433 | 1.398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1993 | — | — |
LR Audit | Audit | 1999 | — | — |
NJ Audit | Audit | 1993 | — | — |
HP Audit | Audit | 1993 | — | — |
JG Management | Management | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| LR. Revision A/S | Audit | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Hans Peter Hansen | Audit | 0 companies |
| Jens Gunnar Diers | Management | 0 companies |
| Inger Marie Nielsen | Board of Directors | 0 companies |
| Heidi Nordahl Eirdorf | Board of Directors | 0 companies |
| Anne Lise Nielsen | Board of Directors | 0 companies |
| Eigil Riber | Chairman | 0 companies |