| Revenue | DKK -41K | -217% |
| EBITDA | DKK -16K | -107% |
| Net profit | DKK 1,5M | -72% |
| Total assets | DKK 59,2M | +7% |
| Equity | DKK 51,3M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -484 | -102 | -141 | 3.040 | -853 | 321 | -374 | -378 | -735 | -702 | -203 | -42 | 14 | 35 | -41 |
| Staff expenses | -1.249 | -1.574 | -1.698 | -1.634 | -1.005 | -1.071 | -1.139 | -51 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.733 | -1.676 | -1.839 | 1.406 | -1.858 | -751 | -1.483 | -430 | -690 | -477 | -203 | -42 | 14 | 210 | -16 |
| Depreciation & amort. | 75 | -59 | -114 | -54 | -3 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.808 | -1.735 | -1.952 | 1.352 | -1.861 | -753 | -1.483 | -430 | -690 | -477 | -203 | -42 | 14 | 210 | -16 |
| Net financials | 773 | 1.098 | 14.332 | 259 | 575 | 195 | 4.595 | 2.890 | 3.058 | 8.866 | 1.039 | 955 | 1.900 | 5.191 | 1.531 |
| Profit before tax | -1.035 | -637 | 12.380 | 1.611 | -1.285 | -558 | 3.112 | 2.461 | 2.369 | 8.389 | 836 | 914 | 1.914 | 5.401 | 1.515 |
| Tax | -630 | 212 | -250 | -147 | -586 | -141 | -295 | -70 | -137 | -156 | -85 | 14 | 26 | 102 | 17 |
| Net profit | -405 | -849 | 12.630 | 1.758 | -700 | -417 | 3.407 | 2.531 | 2.506 | 8.545 | 921 | 900 | 1.888 | 5.299 | 1.498 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.265 | 15.929 | 28.191 | 30.591 | 32.061 | 29.694 | 32.972 | 35.637 | 38.380 | 46.902 | 47.638 | 48.433 | 50.477 | 55.418 | 59.215 |
| Equity | 14.233 | 13.191 | 25.628 | 27.241 | 26.394 | 25.829 | 29.029 | 31.349 | 33.639 | 41.962 | 42.658 | 43.329 | 44.981 | 50.036 | 51.264 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.090 | 0 | 15 | 15 | 15 | 15 | 15 | 37 | 516 | 386 | 364 |
| Short-term debt | 1.032 | 2.738 | 2.563 | 3.350 | 3.577 | 3.866 | 3.928 | 4.222 | 4.677 | 4.896 | 4.839 | 4.941 | 4.854 | 4.831 | 7.418 |
| Total debt | 1.032 | 2.738 | 2.563 | 3.350 | 5.667 | 3.866 | 3.943 | 4.237 | 4.692 | 4.911 | 4.854 | 4.978 | 5.370 | 5.217 | 7.782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1993 | — | — |
KJ Management | Management | 1993 | — | — |
NJ Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2010 | |
| Individual | 25.0% | 25.0% | 2010 | |
| Individual | 25.0% | 25.0% | 2010 | |
| Individual | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Karina Jarlby | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Poul Erik Larsen | Chairman | 0 companies |
| Peer Arvid Jensen | Board of Directors | 0 companies |
| Bente Malling Schmidt | Board of Directors | 0 companies |