| Revenue | DKK 110K | -27% |
| EBITDA | DKK 11K | +194% |
| Net profit | DKK 11K | +186% |
| Total assets | DKK 443K | -4% |
| Equity | DKK 412K | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.076 | 584 | 824 | 816 | 937 | 457 | 599 | 374 | 343 | 367 | 217 | 261 | 150 | 110 |
| Staff expenses | -780 | -632 | -613 | -670 | -724 | -495 | -393 | -414 | -271 | -324 | -321 | -285 | -162 | -98 |
| EBITDA | 12 | -48 | 211 | 196 | 213 | -38 | 206 | -40 | 72 | 44 | -104 | -25 | -12 | 11 |
| Depreciation & amort. | -0 | -0 | -0 | 25 | -23 | -23 | -8 | -7 | -7 | -7 | -7 | -0 | -0 | -0 |
| EBIT | 12 | -48 | 211 | 171 | 190 | -61 | 198 | -47 | 65 | 37 | -111 | -25 | -12 | 11 |
| Net financials | -2 | -4 | -5 | -21 | -2 | -3 | -2 | -2 | -3 | -6 | -6 | -1 | -1 | -0 |
| Profit before tax | 10 | -52 | 206 | 150 | 188 | -64 | 197 | -49 | 62 | 31 | -117 | -26 | -13 | 11 |
| Tax | -0 | -41 | 55 | 39 | 47 | -14 | 43 | -11 | 14 | 7 | -25 | 24 | -0 | -0 |
| Net profit | 10 | -11 | 151 | 111 | 141 | -50 | 153 | -38 | 48 | 24 | -92 | -49 | -13 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 274 | 307 | 559 | 763 | 939 | 708 | 911 | 739 | 824 | 794 | 666 | 616 | 463 | 443 |
| Equity | 150 | 139 | 289 | 400 | 541 | 490 | 644 | 606 | 654 | 677 | 585 | 536 | 401 | 412 |
| Long-term debt | 0 | 0 | 0 | 82 | 67 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 124 | 169 | 269 | 276 | 325 | 172 | 263 | 133 | 167 | 115 | 80 | 80 | 62 | 31 |
| Total debt | 124 | 169 | 269 | 358 | 391 | 218 | 263 | 133 | 167 | 115 | 80 | 80 | 62 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1995 | — | — |
NJ Audit | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |