| Revenue | DKK -261K | +20% |
| EBITDA | DKK -811K | -6% |
| Net profit | DKK 2,2M | -49% |
| Total assets | DKK 54,1M | +1% |
| Equity | DKK 50,2M | +0% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24.611 | 14.356 | — | -28 | 728 | 6 | -74 | -50 | -52 | -99 | -240 | -217 | -261 |
| Staff expenses | -32.529 | -13.523 | -300 | -400 | -500 | -400 | -500 | -500 | -500 | -500 | -500 | -550 | -550 |
| EBITDA | -7.918 | 833 | -276 | -428 | 228 | -394 | -574 | -550 | -552 | -599 | -740 | -767 | -811 |
| Depreciation & amort. | -2.782 | -1.895 | -106 | -106 | -62 | -22 | -22 | -23 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10.700 | -1.062 | -382 | -534 | 167 | -416 | -596 | -572 | -552 | -599 | -740 | -767 | -811 |
| Net financials | 590 | 2.768 | 3.272 | 2.075 | 3.142 | -1.928 | 6.642 | 4.413 | 5.577 | -9.854 | 7.051 | 6.252 | 3.689 |
| Profit before tax | -10.110 | 1.706 | 2.890 | 1.541 | 3.309 | -2.344 | 6.047 | 3.841 | 5.024 | -10.453 | 6.312 | 5.485 | 2.878 |
| Tax | -1.568 | 594 | 791 | 329 | 952 | -518 | 1.332 | 881 | 1.088 | -2.295 | 1.322 | 1.088 | 635 |
| Net profit | -8.542 | 1.112 | 2.100 | 1.211 | 2.356 | -1.826 | 4.715 | 2.960 | 3.936 | -8.158 | 4.990 | 4.397 | 2.243 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 108.496 | 54.643 | 56.649 | 56.545 | 58.910 | 54.386 | 58.215 | 57.039 | 58.540 | 47.731 | 50.090 | 53.657 | 54.138 |
| Equity | 48.921 | 50.605 | 52.605 | 52.817 | 54.173 | 50.647 | 53.862 | 52.822 | 54.258 | 43.100 | 46.590 | 49.987 | 50.230 |
| Long-term debt | 10.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 40.623 | 8.076 | 4.044 | 3.728 | 4.732 | 3.739 | 4.352 | 4.217 | 4.282 | 4.631 | 3.500 | 3.671 | 3.908 |
| Total debt | 51.049 | 4.038 | 4.044 | 3.728 | 4.732 | 3.739 | 4.352 | 4.217 | 4.282 | 4.631 | 3.500 | 3.671 | 3.908 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1997 | — | — |
NJ Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1997 | |
| Individual | 50.0% | 50.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Poul Møller Andersen | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |