| Revenue | DKK 277K | -261% |
| EBITDA | DKK -833K | -57% |
| Net profit | DKK -857K | -61% |
| Total assets | DKK 129K | -77% |
| Equity | DKK -1,1M | -377% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 583 | 441 | 388 | 547 | 619 | 308 | 371 | 507 | 492 | 288 | -172 | 277 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.110 |
| EBITDA | 237 | 276 | 73 | -189 | 212 | 30 | 77 | 147 | 164 | -47 | -531 | -833 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 237 | 276 | 73 | -189 | 212 | 30 | 77 | 147 | 164 | -47 | -531 | -833 |
| Net financials | -7 | 24 | 45 | -39 | -69 | -45 | -80 | -21 | -4 | -1 | -11 | -8 |
| Profit before tax | 230 | 300 | 119 | -228 | 143 | -15 | -3 | 126 | 159 | -48 | -541 | -841 |
| Tax | 98 | 28 | 20 | -37 | -18 | -12 | -9 | 40 | 36 | -15 | -10 | 16 |
| Net profit | 133 | 272 | 99 | -191 | 161 | -3 | 6 | 86 | 124 | -34 | -531 | -857 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 735 | 1.260 | 1.365 | 887 | 929 | 828 | 740 | 682 | 873 | 826 | 551 | 129 |
| Equity | 3 | 220 | 264 | 19 | 125 | 122 | 128 | 214 | 338 | 304 | -227 | -1.084 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 665 | 0 |
| Short-term debt | 732 | 1.039 | 1.101 | 868 | 804 | 706 | 612 | 468 | 535 | 522 | 113 | 1.213 |
| Total debt | 732 | 1.039 | 1.101 | 868 | 804 | 706 | 612 | 468 | 535 | 522 | 778 | 1.213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1995 | — | — |
IG Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
LM Unofficial title | Unofficial title | 2023 | — | — |
NJ Audit | Audit | 1995 | — | — |
KD Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 | |
Mogens Edvard Nørrebusk Clausens Mindefond | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Inge Grouleff | Chief Executive Officer | 0 companies |
| Jørn Jesper Bach | Chief Executive Officer | 0 companies |
| Lars Møgelvang Hansen | Unofficial title | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Keld Dupont | Audit | 0 companies |
| Claus Thorsen | Board of Directors | 0 companies |