| Revenue | DKK -85K | -150% |
| EBITDA | DKK -1,3M | -307% |
| Net profit | DKK -1,1M | -334% |
| Total assets | DKK 3,8M | -27% |
| Equity | DKK 1,1M | -50% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 120 | 115 | 105 | 841 | 133 | 128 | 130 | 130 | 130 | 169 | -85 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 120 | 115 | 105 | 841 | 133 | 79 | 59 | -38 | 258 | 619 | -1.282 |
| Depreciation & amort. | -8 | -4 | -4 | -1 | -17 | -17 | -17 | -6 | -6 | -0 | -0 |
| EBIT | 111 | 111 | 101 | 841 | 116 | 62 | 42 | -44 | 252 | 619 | -1.282 |
| Net financials | -53 | -47 | -60 | -57 | -103 | -155 | -179 | -254 | 51 | 434 | -852 |
| Profit before tax | 59 | 64 | 41 | 784 | 50 | -43 | -65 | -130 | 175 | 603 | -1.353 |
| Tax | 16 | 16 | 11 | 9 | 1 | -9 | -14 | 45 | 39 | 133 | -254 |
| Net profit | 43 | 48 | 29 | 775 | 49 | -34 | -52 | -174 | 136 | 470 | -1.099 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.936 | 2.927 | 2.958 | 3.788 | 4.693 | 4.688 | 4.601 | 4.736 | 4.715 | 5.184 | 3.766 |
| Equity | 460 | 488 | 517 | 1.263 | 1.846 | 1.782 | 1.700 | 1.712 | 1.818 | 2.259 | 1.130 |
| Long-term debt | 2.252 | 2.252 | 2.252 | 2.289 | 2.252 | 2.252 | 2.252 | 2.206 | 2.016 | 1.871 | 1.762 |
| Short-term debt | 224 | 187 | 188 | 236 | 310 | 383 | 397 | 470 | 505 | 579 | 653 |
| Total debt | 2.476 | 2.439 | 2.440 | 2.525 | 2.562 | 2.635 | 2.649 | 2.676 | 2.521 | 2.449 | 2.415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Founder | Founder | 1995 | — | — |
BS Management | Management | 2024 | — | — |
JP Management | Management | 2024 | — | — |
PM Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Vibeke Mary Anne Terp | Founder | 0 companies |
| Bo Stærk Larsen | Management | 0 companies |
| Jeanne Poulsen | Management | 0 companies |
| Peter-Michael Marskot Engstrøm | Unofficial title | 0 companies |