| Revenue | DKK 402K | +17% |
| EBITDA | DKK 402K | +17% |
| Net profit | DKK -859K | -119% |
| Total assets | DKK 28,4M | -11% |
| Equity | DKK 28,1M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 379 | 374 | 372 | 275 | 296 | 273 | 242 | 400 | 359 | 292 | 457 | 264 | 344 | 402 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 300 | 374 | 372 | 275 | 296 | 273 | 242 | 400 | 359 | 292 | 457 | 264 | 344 | 402 |
| Depreciation & amort. | -206 | -206 | -208 | -218 | -2 | -168 | -168 | -168 | -170 | -183 | -186 | -134 | -134 | -134 |
| EBIT | 93 | 168 | 164 | 57 | 295 | 106 | 75 | 232 | 189 | 109 | 271 | 130 | 209 | 267 |
| Net financials | -283 | 911 | 1.854 | 3.319 | 4.388 | 4.356 | 2.008 | 1.925 | 3.053 | 4.506 | -612 | 5.263 | 4.932 | -1.892 |
| Profit before tax | -189 | 994 | 1.951 | 3.376 | 4.682 | 4.461 | 2.083 | 2.158 | 3.242 | 4.615 | -342 | 5.392 | 5.141 | -1.625 |
| Tax | -59 | 66 | 100 | 108 | 131 | 93 | -3 | 72 | 435 | 547 | -286 | 592 | 512 | -766 |
| Net profit | -131 | 928 | 1.851 | 3.268 | 4.551 | 4.369 | 2.086 | 2.086 | 2.808 | 4.069 | -55 | 4.801 | 4.630 | -859 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.259 | 12.793 | 13.723 | 16.328 | 19.882 | 23.232 | 24.293 | 25.378 | 24.468 | 27.534 | 24.995 | 28.893 | 31.815 | 28.430 |
| Equity | 11.166 | 12.094 | 13.245 | 15.812 | 19.363 | 22.732 | 23.818 | 24.904 | 23.711 | 26.780 | 24.525 | 28.325 | 30.955 | 28.097 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 904 | 539 | 302 | 324 | 274 | 255 | 235 | 238 | 528 | 537 | 243 | 343 | 640 | 333 |
| Total debt | 904 | 539 | 302 | 324 | 274 | 255 | 235 | 238 | 528 | 537 | 243 | 343 | 640 | 333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1996 | — | — |
NJ Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |