| Revenue | DKK -4K | -109% |
| EBITDA | DKK -4K | -109% |
| Net profit | DKK 89K | +143% |
| Total assets | DKK 3,6M | +1% |
| Equity | DKK 3,3M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 | 43 | 120 | 76 | 86 | 94 | 116 | 79 | 70 | 73 | 22 | 51 | -4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 51 | 624 | 120 | 76 | 86 | 94 | 116 | 79 | 70 | 73 | 22 | 51 | -4 |
| Depreciation & amort. | -56 | 291 | -72 | -75 | -75 | -75 | -75 | -74 | -74 | -76 | -105 | -106 | -106 |
| EBIT | -5 | 333 | 48 | 2 | 11 | 19 | 41 | 5 | -4 | -3 | -83 | -55 | -110 |
| Net financials | 58 | 304 | 147 | 358 | 178 | -250 | -402 | -367 | 510 | -272 | -35 | -139 | -2 |
| Profit before tax | 54 | 637 | 196 | 360 | 188 | -231 | -361 | -363 | 505 | -274 | -119 | -195 | -112 |
| Tax | 27 | 100 | 45 | 36 | 40 | 40 | 47 | 28 | 27 | 35 | -4 | 14 | -201 |
| Net profit | 27 | 537 | 151 | 324 | 148 | -271 | -408 | -391 | 478 | -309 | -114 | -209 | 89 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.684 | 5.401 | 5.426 | 5.761 | 5.826 | 5.665 | 4.999 | 4.576 | 4.158 | 3.882 | 3.727 | 3.543 | 3.562 |
| Equity | 4.011 | 4.452 | 4.504 | 4.728 | 4.775 | 4.400 | 3.886 | 3.387 | 3.866 | 3.557 | 3.442 | 3.233 | 3.322 |
| Long-term debt | 247 | 0 | 128 | 137 | 147 | 157 | 167 | 177 | 186 | 195 | 198 | 0 | 205 |
| Short-term debt | 304 | 831 | 794 | 896 | 905 | 1.108 | 946 | 1.012 | 106 | 131 | 94 | 108 | 240 |
| Total debt | 551 | 831 | 794 | 896 | 905 | 1.108 | 946 | 1.012 | 106 | 131 | 94 | 108 | 240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1995 | — | — |
NJ Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Tage Rehmeier | Chairman | 0 companies |
| Dorte Solvej Rehmeier | Board of Directors | 0 companies |
| Birgitte Christensen | Chairman | 0 companies |
| Ulla Rehmeier | Board of Directors | 0 companies |