| Revenue | DKK -83K | +5% |
| EBITDA | DKK -83K | -5% |
| Net profit | DKK 105,6M | +107% |
| Total assets | DKK 432,7M | +32% |
| Equity | DKK 254M | +71% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -52 | — | — | -467 | -2.068 | -17 | -82 | -76 | -79 | -83 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.382 | 1.707 | -52 | -94 | -283 | -467 | -2.068 | -17 | -82 | -76 | -79 | -83 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.382 | 1.707 | -52 | -94 | -283 | -467 | -2.068 | -17 | -82 | -76 | -79 | -83 |
| Net financials | 5.024 | -77.774 | -124.876 | -97.116 | -255.887 | -234.288 | -97.804 | -41.133 | -25.070 | 39.316 | 54.135 | 107.367 |
| Profit before tax | 642 | -76.068 | -124.928 | -97.210 | -256.170 | -234.755 | -99.872 | -41.150 | -25.152 | 39.240 | 54.056 | 107.284 |
| Tax | 1.292 | 1.575 | -2.820 | -2.567 | 1.423 | 1.436 | 3.903 | 9.241 | 3.801 | 2.576 | 3.045 | 1.697 |
| Net profit | -649 | -77.643 | -122.108 | -94.643 | -257.593 | -236.191 | -103.775 | -50.391 | -28.953 | 36.664 | 51.011 | 105.587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 459.191 | 410.226 | 471.503 | 547.120 | 366.070 | 383.496 | 234.266 | 218.035 | 241.741 | 277.568 | 327.295 | 432.748 |
| Equity | 220.278 | 147.311 | 23.735 | -69.814 | -126.133 | 114.892 | 43.683 | 26.938 | 55.205 | 94.990 | 148.552 | 253.990 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 238.913 | 262.915 | 447.768 | 616.934 | 492.203 | 268.604 | 190.583 | 191.097 | 186.536 | 182.578 | 178.743 | 178.758 |
| Total debt | 238.913 | 262.915 | 447.768 | 616.934 | 492.203 | 268.604 | 190.583 | 191.097 | 186.536 | 182.578 | 178.743 | 178.758 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1997 | — | — |
TL Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MC Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KFI ERHVERVSDRIVENDE FOND | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Terje Laurberg Lyngø List | Chief Executive Officer | 0 companies |
| Jesper Munck Loiborg | Chief Executive Officer | 0 companies |
| Marcus Choleva | Management | 0 companies |