| Revenue | DKK -3K | -80% |
| EBITDA | DKK -3K | +80% |
| Net profit | DKK -3K | +86% |
| Total assets | DKK 2,3M | -1% |
| Equity | DKK -209K | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 467 | 0 | 36 | 222 | 670 | 158 | 171 | 170 | 181 | -27 | -31 | -15 | -3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 440 | -27 | 36 | 222 | 670 | 158 | 171 | 170 | 181 | -27 | -31 | -15 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 440 | -27 | 36 | 222 | 670 | 158 | 171 | 170 | 181 | -27 | -31 | -15 | -3 |
| Net financials | -130 | -165 | -133 | -119 | -103 | -77 | -64 | -54 | -45 | -35 | -38 | -6 | 0 |
| Profit before tax | 310 | -192 | -97 | 103 | 567 | 81 | 108 | 116 | 136 | -62 | -70 | -21 | -3 |
| Tax | 27 | -27 | -0 | -0 | 89 | 19 | 24 | 26 | 30 | -13 | -14 | -0 | -0 |
| Net profit | 283 | -165 | -97 | 103 | 478 | 63 | 84 | 90 | 106 | -49 | -55 | -21 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.335 | 2.335 | 2.335 | 2.335 | 2.345 | 2.335 | 2.337 | 2.335 | 2.335 | 2.353 | 2.362 | 2.363 | 2.335 |
| Equity | -744 | -909 | -1.005 | -902 | -424 | -361 | -277 | -187 | -81 | -130 | -185 | -207 | -209 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.079 | 3.244 | 3.340 | 3.237 | 2.769 | 2.697 | 2.615 | 2.522 | 2.416 | 2.483 | 2.548 | 2.569 | 2.544 |
| Total debt | 3.079 | 3.244 | 3.340 | 3.237 | 2.769 | 2.697 | 2.615 | 2.522 | 2.416 | 2.483 | 2.548 | 2.569 | 2.544 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2007 | — | — |
VS Founder | Founder | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Højgaard | Management | 0 companies |
| Vivian Sundstein | Founder | 0 companies |