| Revenue | DKK -108K | +20% |
| EBITDA | DKK -1,8M | -1% |
| Net profit | DKK -18M | -609% |
| Total assets | DKK 175,4M | -12% |
| Equity | DKK 159,9M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -29 | -31 | -35 | -43 | -205 | -238 | -1.677 | -663 | -490 | -163 | -120 | -220 | -90 | -108 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -618 | -1.151 | -1.813 | -1.701 | -1.701 | -1.710 | -1.742 | -1.721 | -1.726 |
| EBITDA | -29 | -31 | -35 | -43 | -205 | -855 | -2.828 | -2.497 | -2.191 | -1.863 | -1.829 | -1.962 | -1.812 | -1.834 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -40 | -40 | -40 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -29 | -31 | -35 | -43 | -205 | -895 | -2.868 | -2.537 | -2.191 | -1.863 | -1.829 | -1.962 | -1.812 | -1.834 |
| Net financials | 3.880 | 9.612 | 10.722 | 14.838 | 2.220 | 16.523 | 29.472 | 9.775 | 4.777 | 20.502 | 35.865 | -2.142 | 4.999 | -34.617 |
| Profit before tax | 3.852 | 9.581 | 10.687 | 14.795 | 2.015 | 15.628 | 26.604 | 7.165 | 2.541 | 18.638 | 34.036 | -4.104 | 3.445 | -21.346 |
| Tax | 245 | 955 | 755 | 1.501 | -337 | 190 | -697 | -9 | 232 | 464 | 649 | -260 | -97 | -3.316 |
| Net profit | 3.607 | 8.626 | 9.932 | 13.293 | 2.352 | 15.438 | 27.301 | 7.174 | 2.309 | 18.175 | 33.387 | -3.844 | 3.542 | -18.030 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 102.589 | 112.907 | 122.501 | 141.441 | 134.037 | 149.970 | 153.140 | 148.700 | 147.329 | 170.475 | 203.634 | 201.514 | 199.369 | 175.392 |
| Equity | 101.840 | 110.467 | 120.399 | 133.692 | 133.670 | 147.877 | 127.295 | 132.135 | 130.794 | 150.392 | 185.110 | 182.750 | 181.649 | 159.909 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 749 | 2.440 | 2.102 | 7.749 | 367 | 2.090 | 25.843 | 16.564 | 16.534 | 20.083 | 18.524 | 18.764 | 17.720 | 15.482 |
| Total debt | 749 | 2.440 | 2.102 | 7.749 | 367 | 2.090 | 25.843 | 16.564 | 16.534 | 20.083 | 18.524 | 18.764 | 17.720 | 15.482 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GV-HOLDING A/S | Company | 66.7% | 66.7% | 2025 |
RWC Holding ApS | Company | 33.3% | 33.3% | 2018 |
VAC NewCo ApS | Company | 100.0% | 100.0% | 2018 |
VAC Holding II ApS | Company | 66.7% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Clausen | Management | 0 companies |
| Rasmus Winther Clausen | Board of Directors | 0 companies |
| Torben Bang | Chairman | 0 companies |
| Gurli Winther Clausen | Board of Directors | 0 companies |
| Keld Norup | Chairman | 0 companies |
| Hans Jørgen Lopdrup | Board of Directors | 0 companies |