| Revenue | DKK 1,7M | -29% |
| EBITDA | DKK 906K | -48% |
| Net profit | DKK 715K | -48% |
| Total assets | DKK 4,5M | +13% |
| Equity | DKK 3,9M | +23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.618 | 3.646 | 4.635 | 5.130 | 4.462 | 5.807 | 5.327 | 5.570 | 3.179 | 1.845 | 6.987 | 2.442 | 1.732 |
| Staff expenses | -1.790 | -1.763 | -2.031 | -2.093 | -1.981 | -2.301 | -2.138 | -2.222 | -1.168 | -867 | -987 | -683 | -825 |
| EBITDA | 1.829 | 1.883 | 2.619 | 3.038 | 2.481 | 3.506 | 3.190 | 3.348 | 2.011 | 978 | 6.000 | 1.760 | 906 |
| Depreciation & amort. | -31 | -31 | 7 | -64 | -64 | -64 | -64 | -21 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.798 | 1.852 | 2.611 | 2.974 | 2.417 | 3.442 | 3.126 | 3.326 | 2.011 | 978 | 6.000 | 1.760 | 906 |
| Net financials | 28 | 27 | 31 | 23 | 26 | 27 | 25 | -0 | 10 | 4 | -0 | 7 | 14 |
| Profit before tax | 1.826 | 1.880 | 2.642 | 2.996 | 2.443 | 3.470 | 3.151 | 3.326 | 2.021 | 982 | 6.000 | 1.766 | 921 |
| Tax | 460 | 475 | 648 | 706 | 539 | 766 | 695 | 733 | 445 | 216 | 1.320 | 389 | 205 |
| Net profit | 1.366 | 1.405 | 1.994 | 2.291 | 1.904 | 2.704 | 2.456 | 2.593 | 1.576 | 766 | 4.680 | 1.378 | 715 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.058 | 2.877 | 3.981 | 4.262 | 3.383 | 4.972 | 4.473 | 4.572 | 2.505 | 3.466 | 9.322 | 3.947 | 4.480 |
| Equity | 544 | 449 | 243 | 233 | 2.138 | 2.942 | 2.698 | 2.795 | 1.822 | 2.588 | 7.268 | 3.145 | 3.861 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 37 | 37 | 37 | 0 |
| Short-term debt | 2.513 | 2.428 | 3.728 | 4.020 | 1.242 | 2.031 | 1.775 | 1.776 | 647 | 841 | 2.018 | 765 | 619 |
| Total debt | 2.513 | 2.428 | 3.728 | 4.020 | 1.242 | 2.031 | 1.775 | 1.776 | 683 | 878 | 2.055 | 802 | 619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1995 | — | — |
KJ | Audit | 1996 | — | — |
NJ Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Kristian Jensen Krogsgaard | Audit | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Jette Krogdahl | Board of Directors | 0 companies |
| Kjeld Erik Hjortshøj | Chairman | 0 companies |
| Ib Krogdahl | Chairman | 0 companies |
| Hanne Elise Uldall | Board of Directors | 0 companies |