| Revenue | DKK -11K | -90% |
| EBITDA | DKK -407K | +23% |
| Net profit | DKK -198K | +60% |
| Total assets | DKK 12,7M | -2% |
| Equity | DKK 12,3M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -123 | -68 | -106 | -105 | -88 | -137 | -129 | -127 | -89 | -155 | -107 | -11 |
| Staff expenses | -387 | -540 | -680 | -1.915 | -735 | -514 | -417 | -371 | -532 | -409 | -534 | -422 | -396 |
| EBITDA | -504 | -537 | -748 | -2.021 | -840 | -601 | -554 | -500 | -659 | -498 | -689 | -529 | -407 |
| Depreciation & amort. | 42 | 63 | -42 | -39 | -42 | -42 | -42 | -38 | -16 | -0 | -0 | -32 | -0 |
| EBIT | -546 | -599 | -790 | -2.060 | -882 | -643 | -596 | -537 | -674 | -498 | -689 | -562 | -407 |
| Net financials | 1.416 | 1.187 | -308 | 174 | 285 | 752 | -536 | 874 | 427 | 454 | -775 | 51 | 209 |
| Profit before tax | 870 | 587 | -1.098 | -1.886 | -597 | 108 | -1.132 | 337 | -247 | -44 | -1.464 | -511 | -198 |
| Tax | 6 | 8 | 8 | 115 | 48 | -270 | 27 | -0 | 10 | 3 | 8 | -11 | -0 |
| Net profit | 864 | 580 | -1.106 | -2.000 | -646 | 379 | -1.160 | 337 | -258 | -48 | -1.472 | -500 | -198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.669 | 24.065 | 23.074 | 21.484 | 20.554 | 19.916 | 19.073 | 15.599 | 15.069 | 14.918 | 13.448 | 12.924 | 12.707 |
| Equity | 20.152 | 20.732 | 19.725 | 17.709 | 16.961 | 16.590 | 15.325 | 15.554 | 14.946 | 14.786 | 13.199 | 12.602 | 12.294 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.501 | 3.300 | 3.350 | 3.776 | 3.593 | 3.326 | 3.748 | 45 | 123 | 133 | 248 | 322 | 413 |
| Total debt | 3.501 | 3.300 | 3.350 | 3.776 | 3.593 | 3.326 | 3.748 | 45 | 123 | 133 | 248 | 322 | 413 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1995 | — | — |
NJ Audit | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |