| Revenue | DKK 363K | -9% |
| EBITDA | DKK -75K | +41% |
| Net profit | DKK -100K | +45% |
| Total assets | DKK 361K | -8% |
| Equity | DKK -192K | -107% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 193 | 540 | 979 | 694 | 574 | 355 | 976 | 110 | 400 | 363 |
| Staff expenses | -91 | -357 | -759 | -690 | -444 | -442 | -425 | -434 | -512 | -438 |
| EBITDA | 102 | 184 | 220 | 4 | 130 | -87 | 841 | -417 | -127 | -75 |
| Depreciation & amort. | -162 | -102 | -69 | -51 | -40 | -40 | 145 | -30 | -14 | -20 |
| EBIT | -60 | 81 | 150 | -47 | 90 | -127 | 696 | -447 | -140 | -95 |
| Net financials | -100 | -98 | -107 | -99 | -72 | -109 | -70 | -29 | -4 | -5 |
| Profit before tax | -160 | -17 | 44 | -146 | 18 | -235 | 626 | -476 | -145 | -100 |
| Tax | -36 | 8 | 21 | -28 | 10 | -44 | 90 | 9 | 37 | -0 |
| Net profit | -124 | -25 | 22 | -118 | 8 | -191 | 536 | -485 | -182 | -100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.145 | 2.155 | 2.332 | 2.326 | 2.203 | 2.255 | 2.890 | 491 | 392 | 361 |
| Equity | 342 | 317 | 340 | 222 | 230 | 39 | 574 | 89 | -93 | -192 |
| Long-term debt | 1.436 | 1.391 | 1.355 | 1.335 | 1.233 | 1.917 | 1.973 | 222 | 290 | 313 |
| Short-term debt | 367 | 447 | 638 | 770 | 740 | 300 | 343 | 180 | 195 | 240 |
| Total debt | 1.802 | 1.838 | 1.992 | 2.104 | 1.973 | 2.216 | 2.316 | 402 | 485 | 553 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1996 | — | — |
SP Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
BJ | Audit | 1996 | — | — |
NJ Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 90.0% | 0.0% | 1996 | |
| Individual | 90.0% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Søren Peter Sørensen Back | Chief Executive Officer | 0 companies |
| Bjarne Jørgen Walther | Audit | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |