| Revenue | DKK 3,1M | -18% |
| EBITDA | DKK 2,2M | -3% |
| Net profit | DKK 1,9M | -9% |
| Total assets | DKK 1,1M | +10% |
| Equity | DKK -873K | +69% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.780 | 2.937 | 2.607 | 1.977 | 3.693 | 4.857 | 4.800 | 5.321 | 3.278 | 1.950 | 3.760 | 3.072 |
| Staff expenses | -2.874 | -2.967 | -2.317 | -2.636 | -3.080 | -4.298 | -4.832 | -4.692 | -4.520 | -4.312 | -1.471 | -847 |
| EBITDA | 906 | -49 | 278 | -659 | 613 | 560 | -32 | 630 | -1.242 | -2.362 | 2.290 | 2.225 |
| Depreciation & amort. | -270 | -143 | -138 | -108 | -68 | -0 | -0 | -3 | -16 | -16 | -0 | -0 |
| EBIT | 636 | -192 | 140 | -767 | 545 | 560 | -32 | 627 | -1.259 | -2.378 | 2.290 | 2.225 |
| Net financials | -327 | -85 | -117 | -6 | 3 | -178 | -225 | -254 | -160 | -155 | -174 | -303 |
| Profit before tax | 309 | -276 | 23 | -773 | 548 | 382 | -256 | 373 | -1.418 | -2.533 | 2.115 | 1.922 |
| Tax | 95 | -67 | 59 | -122 | 132 | 102 | -46 | 91 | -309 | 998 | -0 | -0 |
| Net profit | 214 | -210 | -36 | -652 | 416 | 280 | -211 | 281 | -1.109 | -3.531 | 2.115 | 1.922 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.820 | 3.591 | 3.823 | 3.653 | 4.552 | 5.316 | 2.356 | 2.943 | 2.057 | 1.076 | 963 | 1.055 |
| Equity | 1.442 | 1.233 | 1.197 | 545 | 961 | 1.241 | -552 | -271 | -1.380 | -4.910 | -2.795 | -873 |
| Long-term debt | 379 | 179 | 173 | 92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.999 | 2.179 | 2.453 | 3.016 | 3.591 | 4.076 | 2.908 | 3.213 | 3.436 | 5.987 | 3.758 | 1.929 |
| Total debt | 3.378 | 2.358 | 2.626 | 3.108 | 3.591 | 4.076 | 2.908 | 3.213 | 3.436 | 5.987 | 3.758 | 1.929 |
| 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 | 2010 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
ITM INVEST A/S | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| John Henry Larsen | Board of Directors | 0 companies |
| Steffen Michael Tvede Schleimann | Board of Directors | 0 companies |
| Henrik Damgaard | Board of Directors | 0 companies |
| Peter Brøgger Andreasen | Chairman | 0 companies |
| Lise Christensen-Dalsgaard | Chairman | 0 companies |
| Ruben Olsen | Board of Directors | 0 companies |