| Revenue | DKK 508K | -26% |
| EBITDA | DKK 314K | -54% |
| Net profit | DKK 111K | -74% |
| Total assets | DKK 4,5M | +15% |
| Equity | DKK 1,3M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 653 | 326 | 377 | 150 | 1.969 | 621 | 155 | 304 | 572 | 763 | 716 | 683 | 684 | 508 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -823 | -0 | -0 | -233 | -216 | -129 | -5 | -0 | -195 |
| EBITDA | 272 | 204 | 103 | 150 | 1.969 | -31.665 | -4.772 | -6.578 | 339 | 547 | 587 | 678 | 684 | 314 |
| Depreciation & amort. | -65 | -57 | -57 | -57 | -57 | -214 | -0 | -0 | -3 | -20 | -25 | -25 | -55 | -39 |
| EBIT | 207 | 147 | 46 | 93 | 1.912 | -31.879 | -4.772 | -6.578 | 336 | 526 | 561 | 653 | 629 | 274 |
| Net financials | -10 | -345 | -143 | -386 | -458 | 35.721 | -243 | -395 | 6.553 | -1 | -62 | -3 | -72 | -124 |
| Profit before tax | 197 | -198 | -97 | -293 | 1.453 | 3.842 | -5.015 | -6.973 | 6.889 | 525 | 499 | 650 | 557 | 150 |
| Tax | 51 | 42 | -100 | 49 | 418 | 36 | -0 | -0 | 106 | 118 | 123 | 144 | 126 | 39 |
| Net profit | 146 | -240 | 3 | -342 | 1.035 | 3.806 | -5.015 | -6.973 | 6.783 | 407 | 375 | 506 | 431 | 111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.020 | 1.886 | 2.073 | 1.662 | 1.658 | 14.171 | 7.428 | 44 | 556 | 1.263 | 1.679 | 1.612 | 3.913 | 4.486 |
| Equity | 450 | 211 | 213 | -128 | 907 | 4.712 | -302 | -7.275 | -492 | -84 | 291 | 797 | 1.229 | 1.340 |
| Long-term debt | 130 | 100 | 54 | 667 | 397 | 6.174 | 6.158 | 6.555 | 0 | 0 | 0 | 0 | 1.417 | 1.393 |
| Short-term debt | 2.831 | 1.926 | 2.255 | 1.525 | 355 | 3.285 | 1.573 | 765 | 1.035 | 1.217 | 1.195 | 622 | 1.038 | 1.515 |
| Total debt | 2.962 | 2.026 | 2.309 | 2.191 | 751 | 9.459 | 7.731 | 7.320 | 1.035 | 1.217 | 1.195 | 622 | 2.455 | 2.908 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1996 | — | — |
AM Audit | Audit | 1999 | — | — |
HV Management | Management | 1996 | — | — |
NJ Audit | Audit | 1996 | — | — |
LU | Audit | 2007 | — | — |
FV Management | Management | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 15.0% | 15.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2011 | |
| Individual | 20.0% | 20.0% | 2011 | |
| Individual | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Anne Marie Belling | Audit | 0 companies |
| Henrik Vest Hansen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Lars Ulrich Henriksen | Audit | 0 companies |
| Frode Vest Hansen | Management | 0 companies |