| Revenue | DKK -592K | +81% |
| EBITDA | DKK -2,8M | -25% |
| Net profit | DKK -9,3M | -230% |
| Total assets | DKK 272,4M | -6% |
| Equity | DKK 215M | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -180 | -171 | -121 | -295 | -644 | -528 | -545 | -509 | -554 | -546 | -1.878 | -395 | -326 | -592 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -792 | -1.239 | -1.424 | -1.413 | -1.741 | -1.655 | -1.718 | -1.923 | -2.193 |
| EBITDA | -180 | -171 | -121 | -295 | -644 | -1.320 | -1.784 | -1.933 | -1.967 | -2.286 | -3.533 | -2.113 | -2.249 | -2.806 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -78 | -78 | -78 | -1.039 | -78 | -0 |
| EBIT | -180 | -171 | -121 | -295 | -644 | -1.320 | -1.784 | -1.933 | -2.045 | -2.364 | -3.611 | -3.152 | -2.326 | -2.806 |
| Net financials | 5.815 | 14.303 | 14.359 | 18.599 | 855 | 20.957 | 26.949 | 14.040 | 1.645 | 34.156 | 55.083 | -7.218 | 11.223 | -29.361 |
| Profit before tax | 5.635 | 14.132 | 14.238 | 18.304 | 211 | 19.637 | 25.165 | 12.107 | -400 | 31.791 | 51.471 | -10.370 | 10.077 | -12.115 |
| Tax | 1.338 | 3.222 | 3.056 | 4.603 | -834 | 2.578 | 277 | 423 | -1.873 | 2.540 | 405 | -1.204 | 2.932 | -2.793 |
| Net profit | 4.297 | 10.910 | 11.181 | 13.701 | 1.044 | 17.059 | 24.888 | 11.685 | 1.473 | 29.251 | 51.067 | -9.166 | 7.145 | -9.322 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 153.371 | 159.526 | 164.128 | 162.674 | 176.214 | 191.213 | 203.534 | 192.659 | 184.198 | 248.126 | 288.438 | 283.167 | 288.653 | 272.377 |
| Equity | 142.259 | 147.169 | 152.350 | 160.051 | 150.346 | 160.945 | 180.066 | 161.320 | 153.994 | 185.760 | 238.478 | 231.935 | 230.877 | 215.001 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.190 | 10.210 | 9.908 | 2.623 | 25.868 | 30.268 | 23.468 | 31.339 | 30.204 | 62.363 | 49.961 | 51.231 | 57.776 | 57.376 |
| Total debt | 9.190 | 10.210 | 9.908 | 2.623 | 25.868 | 30.268 | 23.468 | 31.339 | 30.204 | 62.363 | 49.961 | 51.231 | 57.776 | 57.376 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VAC HOLDING ApS | Company | 50.0% | 90.0% | 2020 |
Ulla Clausen Holding ApS | Company | 15.0% | 0.0% | 2025 |
FKHC Holding ApS | Company | 15.0% | 0.0% | 2025 |
Henrik Holdorf Holding ApS | Company | 5.0% | 0.0% | 2025 |
VHF Holding II ApS | Company | 33.3% | 5.0% | 2020 |
VHF NewCo ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Clausen | Management | 0 companies |
| Carsten Ipsen | Board of Directors | 0 companies |
| Torben Bang | Chairman | 0 companies |
| Frank Kjærulff Holdorf Clausen | Board of Directors | 0 companies |
| Ulla Guasp Clausen | Board of Directors | 0 companies |
| Keld Norup | Chairman | 0 companies |
| Henrik Holdorf Strandberg-Clausen | Board of Directors | 0 companies |
| Hans Jørgen Lopdrup | Board of Directors | 0 companies |