| Revenue | DKK 858K | -40% |
| EBITDA | DKK -165K | -135% |
| Net profit | DKK -180K | -140% |
| Total assets | DKK 733K | -21% |
| Equity | DKK -785K | -30% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.241 | 1.292 | 1.153 | 1.105 | 943 | 1.232 | 722 | 897 | 795 | 838 | 959 | 1.058 | 1.440 | 858 |
| Staff expenses | -1.148 | -1.007 | -1.150 | -1.103 | -1.162 | -1.049 | -951 | -1.032 | -875 | -962 | -1.013 | -996 | -964 | -1.023 |
| EBITDA | 93 | 286 | 4 | 2 | -219 | 183 | -229 | -135 | -79 | -123 | -54 | 62 | 476 | -165 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -3 | -3 | -3 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 93 | 286 | 4 | -0 | -223 | 180 | -233 | -140 | -79 | -123 | -54 | 62 | 476 | -165 |
| Net financials | -41 | -35 | -18 | -9 | -39 | -27 | 4 | -2 | -1 | 0 | -10 | -27 | -25 | -14 |
| Profit before tax | 52 | 251 | -15 | -10 | -261 | 153 | -228 | -142 | -80 | -123 | -64 | 35 | 451 | -180 |
| Tax | 16 | 70 | 5 | 0 | -58 | 35 | 123 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 36 | 181 | -20 | -10 | -204 | 118 | -352 | -142 | -80 | -123 | -64 | 35 | 451 | -180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 464 | 487 | 541 | 576 | 464 | 742 | 399 | 391 | 437 | 452 | 406 | 522 | 923 | 733 |
| Equity | -396 | -215 | -234 | -244 | -448 | -330 | -682 | -824 | -904 | -1.027 | -1.091 | -1.056 | -605 | -785 |
| Long-term debt | 350 | 200 | 200 | 200 | 200 | 200 | 200 | 400 | 400 | 400 | 400 | 800 | 800 | 800 |
| Short-term debt | 510 | 502 | 575 | 621 | 712 | 872 | 881 | 739 | 941 | 1.079 | 1.097 | 777 | 728 | 718 |
| Total debt | 860 | 702 | 775 | 821 | 912 | 1.072 | 1.081 | 1.139 | 1.341 | 1.479 | 1.497 | 1.577 | 1.528 | 1.518 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1997 | — | — |
NJ Audit | Audit | 1997 | — | — |
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 |