| Revenue | DKK 1,2M | +1% |
| EBITDA | DKK -2K | +98% |
| Net profit | DKK -106K | +51% |
| Total assets | DKK 1M | -20% |
| Equity | DKK 396K | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.300 | 4.518 | 4.472 | 3.725 | 3.108 | 3.208 | 2.223 | 2.339 | 2.425 | 2.075 | 1.654 | 1.159 | 1.169 |
| Staff expenses | -2.810 | -3.059 | -3.113 | -2.795 | -2.777 | -2.409 | -1.952 | -1.994 | -1.586 | -1.527 | -1.300 | -1.286 | -1.170 |
| EBITDA | 1.490 | 1.459 | 1.359 | 930 | 331 | 798 | 271 | 345 | 839 | 549 | 354 | -127 | -2 |
| Depreciation & amort. | 612 | 605 | 426 | 67 | 86 | -140 | -183 | -239 | -282 | -257 | -140 | -140 | -140 |
| EBIT | 878 | 854 | 933 | 863 | 245 | 659 | 88 | 106 | 556 | 291 | 214 | -267 | -141 |
| Net financials | -3 | 2 | -8 | -9 | -5 | -3 | -7 | -4 | -5 | -7 | -16 | -13 | -10 |
| Profit before tax | 875 | 855 | 925 | 853 | 240 | 656 | 82 | 102 | 551 | 285 | 198 | -280 | -151 |
| Tax | 222 | 222 | 237 | 199 | 55 | 146 | 22 | 25 | 114 | 64 | 44 | -61 | -45 |
| Net profit | 653 | 634 | 688 | 654 | 185 | 510 | 60 | 76 | 437 | 221 | 154 | -218 | -106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.118 | 4.564 | 4.366 | 3.758 | 2.755 | 2.996 | 3.524 | 3.225 | 3.251 | 2.674 | 2.196 | 1.261 | 1.007 |
| Equity | 3.291 | 2.924 | 2.612 | 2.266 | 1.451 | 1.639 | 1.699 | 1.649 | 1.836 | 1.657 | 1.411 | 792 | 396 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.827 | 1.639 | 1.754 | 1.492 | 1.304 | 1.357 | 1.826 | 1.576 | 1.414 | 1.015 | 777 | 462 | 612 |
| Total debt | 1.827 | 1.639 | 1.754 | 1.492 | 1.304 | 1.357 | 1.826 | 1.576 | 1.414 | 1.015 | 777 | 462 | 612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 1998 | — | — |
KL Management | Management | 2000 | — | — |
MO Management | Management | 1997 | — | — |
CW Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
KS Management | Management | 1997 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICMAX ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mika Ruben Liebkind | Management | 0 companies |
| Kristen Linaae | Management | 0 companies |
| Matz Olof Olsson | Management | 0 companies |
| Chris Wolff | Chief Executive Officer | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| John Topp | Chief Executive Officer | 0 companies |
| William Henry Gerety | Chairman | 0 companies |
| Sven Harry Torbjörn Widemar | Board of Directors | 0 companies |
| Louis Victor Ralph Laville | Board of Directors | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Lone Wolff | Board of Directors | 0 companies |
| Lars Christian Ohnemus | Board of Directors | 0 companies |
| Børge Leiv Granli | Board of Directors | 0 companies |
| Else Dürr | Chairman | 0 companies |
| Walther John Burmeister | Chairman | 0 companies |
| Walter John Burmeister | Chairman | 0 companies |
| Patrick Maurice Aelvoet | Chairman | 0 companies |