| Revenue | DKK 623K | +9% |
| EBITDA | DKK 603K | +9% |
| Net profit | DKK -2M | -352% |
| Total assets | DKK 3M | -37% |
| Equity | DKK -43K | -102% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 471 | 255 | 283 | 291 | 444 | 462 | 494 | 236 | 516 | 548 | 557 | 574 | 623 |
| Staff expenses | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 |
| EBITDA | 367 | 235 | 263 | 271 | 424 | 442 | 474 | 216 | 496 | 528 | 537 | 554 | 603 |
| Depreciation & amort. | -46 | -46 | -45 | -40 | -40 | -40 | -43 | -43 | -43 | -39 | -35 | -35 | -35 |
| EBIT | 321 | 190 | 217 | 231 | 384 | 402 | 432 | 174 | 453 | 489 | 502 | 519 | 568 |
| Net financials | -665 | 443 | -49 | -528 | -1.040 | 392 | 1 | -1.059 | -482 | 1.068 | 425 | -861 | -2.455 |
| Profit before tax | -345 | 633 | 169 | -298 | -656 | 795 | 433 | -885 | -29 | 1.557 | 927 | -342 | -1.886 |
| Tax | 53 | -54 | 29 | 32 | 64 | 68 | 75 | 19 | 81 | 74 | 97 | 100 | 114 |
| Net profit | -397 | 687 | 140 | -330 | -720 | 726 | 357 | -904 | -110 | 1.483 | 830 | -443 | -2.000 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.931 | 6.427 | 6.436 | 5.962 | 4.976 | 5.475 | 5.523 | 4.511 | 4.068 | 5.251 | 5.703 | 4.870 | 3.044 |
| Equity | 1.407 | 1.998 | 2.040 | 1.610 | 789 | 1.412 | 1.663 | 651 | 441 | 1.924 | 2.639 | 2.079 | -43 |
| Long-term debt | 3.379 | 3.205 | 3.029 | 2.844 | 2.658 | 2.470 | 2.283 | 2.093 | 1.907 | 1.772 | 1.577 | 1.374 | 1.330 |
| Short-term debt | 498 | 662 | 813 | 959 | 985 | 1.055 | 1.043 | 1.239 | 1.198 | 1.038 | 973 | 909 | 642 |
| Total debt | 3.877 | 3.867 | 3.841 | 3.803 | 3.643 | 3.525 | 3.326 | 3.332 | 3.106 | 2.810 | 2.550 | 2.282 | 1.973 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VJ Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Villy Jens Svenningsen | Founder | 0 companies |
| Birthe Maria Svenningsen | Board of Directors | 0 companies |
| Gert Uffe Nielsen | Chairman | 0 companies |