| Revenue | DKK -2K | -95% |
| EBITDA | DKK -2K | +95% |
| Net profit | DKK -31K | +54% |
| Total assets | DKK 960K | +1% |
| Equity | DKK 606K | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.267 | 132 | -115 | 12 | 23 | -14 | 15 | 71 | 17 | -310 | -17 | -43 | -2 |
| Staff expenses | -90 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 386 | 132 | -115 | 12 | 23 | -14 | 15 | 71 | 17 | -310 | -17 | -43 | -2 |
| Depreciation & amort. | -11 | -34 | -34 | -53 | -68 | -75 | -75 | -76 | -30 | -15 | -15 | -16 | -16 |
| EBIT | 375 | 98 | -150 | -41 | -45 | -89 | -61 | -5 | -13 | -325 | -32 | -59 | -19 |
| Net financials | -5 | -3 | -3 | -9 | -8 | -9 | -5 | -5 | -10 | -7 | -6 | -12 | -16 |
| Profit before tax | 370 | 95 | -153 | -50 | -53 | -98 | -66 | -10 | -23 | -333 | -38 | -71 | -35 |
| Tax | 91 | 12 | -40 | -10 | -14 | -23 | -13 | -1 | -5 | -41 | -3 | -4 | -4 |
| Net profit | 279 | 83 | -113 | -40 | -39 | -75 | -52 | -10 | -18 | -292 | -35 | -67 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.250 | 1.277 | 1.163 | 1.274 | 1.431 | 1.337 | 1.237 | 1.197 | 1.258 | 956 | 960 | 953 | 960 |
| Equity | 1.020 | 1.103 | 892 | 851 | 1.085 | 1.021 | 983 | 988 | 982 | 702 | 679 | 624 | 606 |
| Long-term debt | 0 | 0 | 0 | 166 | 119 | 71 | 18 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 159 | 117 | 251 | 246 | 154 | 191 | 196 | 169 | 239 | 254 | 281 | 328 | 354 |
| Total debt | 159 | 117 | 251 | 412 | 273 | 262 | 214 | 169 | 239 | 254 | 281 | 328 | 354 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1995 | — | — |
AF Audit | Audit | 1995 | — | — |
NJ Audit | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Arne Frandsen | Audit | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |