| Revenue | DKK -58K | -65% |
| EBITDA | DKK -58K | +65% |
| Net profit | DKK -27K | +77% |
| Total assets | DKK 1,1M | +0% |
| Equity | DKK -167K | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 85 | 75 | 36 | -49 | -167 | -58 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -194 | -114 | -123 | -107 | 22 | 14 | 41 | 40 | 44 | 33 | 36 | -199 | -167 | -58 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -194 | -114 | -123 | -107 | 22 | 14 | 41 | 40 | 44 | 33 | 36 | -199 | -167 | -58 |
| Net financials | -210 | -368 | -323 | 483 | -15 | -7 | -37 | -33 | -39 | -11 | -11 | 4 | 52 | 32 |
| Profit before tax | -404 | -482 | -446 | 377 | 7 | 7 | 4 | 7 | 6 | 21 | 25 | -195 | -115 | -26 |
| Tax | -0 | -0 | -0 | -89 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 |
| Net profit | -404 | -482 | -446 | 466 | 7 | 7 | 4 | 7 | 6 | 21 | 25 | -195 | -115 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.095 | 15.176 | 8.256 | 2.950 | 3.065 | 1.851 | 1.693 | 1.696 | 1.426 | 1.452 | 1.613 | 1.368 | 1.138 | 1.132 |
| Equity | 1.574 | 1.092 | 646 | 1.112 | 1.119 | 107 | 111 | 118 | 124 | 145 | 170 | -25 | -140 | -167 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.521 | 14.084 | 7.609 | 1.838 | 1.946 | 1.744 | 1.582 | 1.577 | 1.302 | 1.307 | 1.442 | 1.393 | 1.278 | 1.299 |
| Total debt | 11.521 | 14.084 | 7.609 | 1.838 | 1.946 | 1.744 | 1.582 | 1.577 | 1.302 | 1.307 | 1.442 | 1.393 | 1.278 | 1.299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
PB Management | Management | 1997 | — | — |
CN Management | Management | 1998 | — | — |
HA Audit | Audit | 1997 | — | — |
TV Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vestergaard Frandsen Family Office ApS | Company | 100.0% | 100.0% | 2018 |
MVF 2 ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Vestergaard Frandsen | Chief Executive Officer | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Connie Nielsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Torben Vestergaard Frandsen | Management | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Grethe Frandsen | Board of Directors | 0 companies |
| Ib Finn Bertram Nielsen | Board of Directors | 0 companies |
| Finn Kjærgaard | Chairman | 0 companies |
| Nils Hansson Nygaard | Chairman | 0 companies |
| Edvard Per Erik Svehag | Board of Directors | 0 companies |
| Erik Jørgensen | Board of Directors | 0 companies |
| Jeppe Peter Vestergaard Frandsen | Board of Directors | 0 companies |
| Ivan Bundgård Sørensen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Per Nørret | Board of Directors | 0 companies |