| Revenue | DKK -27K | -43% |
| EBITDA | DKK -145K | +71% |
| Net profit | DKK -46K | +72% |
| Total assets | DKK 4,5M | -3% |
| Equity | DKK 4,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -50 | 95 | 22 | 48 | 85 | 35 | 151 | 1.935 | -11 | -42 | -27 | -79 | -47 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -121 | -236 | -212 | -210 | -208 | -158 | -0 | -79 | -78 | -118 |
| EBITDA | -25 | 95 | 22 | 48 | -36 | -417 | -61 | 1.725 | -219 | 1.484 | -27 | -158 | -506 | -145 |
| Depreciation & amort. | -0 | -7 | -72 | -72 | -72 | -72 | -55 | -13 | -0 | 842 | -21 | -51 | -21 | -21 |
| EBIT | -25 | 87 | -50 | -24 | -107 | -488 | -116 | 1.712 | -219 | 642 | -48 | -209 | -527 | -166 |
| Net financials | -33 | -9 | 32 | 34 | -4 | 20 | -42 | -18 | -12 | -17 | -317 | 182 | 329 | 110 |
| Profit before tax | 127 | 78 | -18 | 10 | -111 | -468 | -179 | 1.694 | -231 | 625 | -364 | -27 | -198 | -55 |
| Tax | 14 | 14 | 11 | 8 | -11 | -96 | -43 | 282 | -49 | 127 | -70 | -5 | -34 | -9 |
| Net profit | 114 | 65 | -29 | 1 | -100 | -371 | -137 | 1.412 | -183 | 498 | -295 | -22 | -163 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.460 | 7.512 | 7.423 | 7.306 | 7.237 | 7.073 | 6.003 | 5.821 | 4.877 | 5.259 | 4.934 | 4.882 | 4.685 | 4.548 |
| Equity | 6.027 | 5.983 | 5.864 | 5.716 | 5.550 | 5.128 | 4.291 | 5.704 | 4.611 | 5.109 | 4.815 | 4.679 | 4.505 | 4.450 |
| Long-term debt | -1.416 | 1.416 | 1.416 | 1.416 | 1.416 | 1.416 | 1.416 | 0 | 129 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -18 | 112 | 143 | 175 | 270 | 529 | 295 | 116 | 137 | 148 | 120 | 203 | 180 | 98 |
| Total debt | -1.434 | 1.528 | 1.559 | 1.591 | 1.686 | 1.945 | 1.711 | 116 | 266 | 148 | 120 | 203 | 180 | 98 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1995 | — | — |
JQ Management | Management | 1995 | — | — |
NJ Audit | Audit | 1995 | — | — |
R Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Jette Qvist | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Revisorhuset | Audit | 0 companies |
| Henning Søgaard Guldberg | Board of Directors | 0 companies |
| Egon Walther Nygaard Mikkelsen | Board of Directors | 0 companies |
| Ib Brammer Jensen | Board of Directors | 0 companies |
| Kjeld Bugge Rasmussen | Board of Directors | 0 companies |
| Helge Weis Jensen | Board of Directors | 0 companies |
| Henning Larsen | Board of Directors | 0 companies |