| Revenue | DKK 75K | +201% |
| EBITDA | DKK -6K | -124% |
| Net profit | DKK -5K | -130% |
| Total assets | DKK 52K | -29% |
| Equity | DKK -43K | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 72 | -60 | 5 | -34 | 6 | 43 | 244 | 160 | 11 | 10 | -110 | 25 | 75 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 72 | -23 | 5 | -34 | 6 | 43 | 126 | 34 | 11 | 10 | -110 | 25 | -6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 72 | -23 | 5 | -34 | 6 | 43 | 126 | 34 | 11 | 10 | -110 | 25 | -6 |
| Net financials | -3 | -0 | -3 | 1 | -1 | -0 | -0 | -0 | -1 | -0 | -3 | -1 | -1 |
| Profit before tax | 69 | -23 | 1 | -33 | 5 | 43 | 126 | 34 | 10 | 10 | -113 | 24 | -7 |
| Tax | 12 | 19 | 1 | -10 | -1 | 8 | 28 | 7 | 2 | 2 | -24 | 6 | -1 |
| Net profit | 57 | -42 | 1 | -23 | 6 | 35 | 98 | 26 | 8 | 8 | -89 | 18 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 174 | 127 | 120 | 116 | 119 | 134 | 164 | 228 | 127 | 143 | 49 | 73 | 52 |
| Equity | 120 | 78 | 79 | 56 | 62 | 97 | 88 | 59 | 25 | 33 | -55 | -38 | -43 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 54 | 49 | 41 | 60 | 58 | 38 | 76 | 170 | 102 | 110 | 104 | 111 | 95 |
| Total debt | 54 | 49 | 41 | 60 | 58 | 38 | 76 | 170 | 102 | 110 | 104 | 111 | 95 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1996 | — | — |
NJ Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Flemming Keller Hendriksen | Chairman | 0 companies |
| Andrew John Huddleston | Board of Directors | 0 companies |
| Peter Wibe Rasmussen | Board of Directors | 0 companies |
| Lars Bering Haarup | Board of Directors | 0 companies |