| Revenue | DKK 182K | +46% |
| EBITDA | DKK 170K | +484% |
| Net profit | DKK 163K | +318% |
| Total assets | DKK 1,1M | -53% |
| Equity | DKK 1M | -51% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 728 | 725 | 677 | 86 | 82 | 28 | 103 | 227 | -75 | 94 | 68 | 2 | 125 | 182 |
| Staff expenses | -507 | -0 | -450 | -74 | -5 | -14 | -10 | -17 | -22 | -33 | -7 | -5 | -4 | -4 |
| EBITDA | 5 | 19 | 13 | 12 | 78 | -26 | 24 | 317 | -97 | 61 | 61 | -104 | 29 | 170 |
| Depreciation & amort. | -0 | -0 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -56 |
| EBIT | 5 | 19 | 10 | 12 | 78 | -26 | 24 | 317 | -97 | 61 | 61 | -104 | 29 | 114 |
| Net financials | 155 | 314 | 305 | 286 | -536 | -319 | -276 | -90 | 210 | -310 | -394 | 47 | 21 | 95 |
| Profit before tax | 161 | 332 | 314 | 298 | -459 | -237 | 119 | 166 | 113 | -249 | -333 | -58 | 50 | 209 |
| Tax | 43 | 80 | 77 | 109 | -99 | -37 | 46 | 21 | 22 | -55 | -73 | -13 | 11 | 46 |
| Net profit | 118 | 252 | 237 | 189 | -359 | -200 | 73 | 146 | 92 | -194 | -260 | -45 | 39 | 163 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.529 | 1.838 | 2.215 | 2.061 | 1.973 | 3.188 | 3.234 | 3.265 | 4.616 | 4.829 | 4.178 | 2.257 | 2.257 | 1.063 |
| Equity | 1.129 | 1.381 | 1.618 | 1.337 | 1.477 | 2.675 | 2.760 | 2.754 | 3.985 | 4.201 | 3.837 | 2.001 | 2.067 | 1.021 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 400 | 457 | 596 | 724 | 496 | 513 | 474 | 511 | 630 | 628 | 342 | 255 | 190 | 42 |
| Total debt | 400 | 457 | 596 | 724 | 496 | 513 | 474 | 511 | 630 | 628 | 342 | 255 | 190 | 42 |
| 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 | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 0.0% | 2000 | |
| Individual | 0.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Morten Wittenberg Vandborg | Board of Directors | 0 companies |