| Revenue | — | — |
| EBITDA | DKK 225K | +28% |
| Net profit | DKK 200K | +28% |
| Total assets | DKK 2,7M | -40% |
| Equity | DKK 1,7M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 77 | 153 | 225 | 129 | 38 | 69 | 968 | -53 | -19 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 77 | 153 | 1.670 | 196 | 38 | 69 | 968 | -53 | -19 | 391 | 146 | 175 | 225 |
| Depreciation & amort. | 177 | 654 | -723 | -33 | 22 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -100 | -502 | 948 | 163 | 15 | 46 | 968 | -53 | -19 | 391 | 146 | 175 | 225 |
| Net financials | -29 | 87 | 147 | 25 | 81 | 250 | 244 | 189 | 317 | 313 | 101 | 165 | 206 |
| Profit before tax | -129 | -415 | 1.095 | 188 | 96 | 296 | 1.212 | 135 | 298 | 293 | 81 | 145 | 187 |
| Tax | -77 | -0 | 331 | 15 | 19 | -170 | 126 | 6 | -161 | -26 | -19 | -11 | -13 |
| Net profit | -52 | -415 | 764 | 172 | 77 | 466 | 1.086 | 130 | 459 | 319 | 100 | 156 | 200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.592 | 7.746 | 8.955 | 7.839 | 3.637 | 4.088 | 3.938 | 3.998 | 3.832 | 4.186 | 4.322 | 4.517 | 2.718 |
| Equity | -1.813 | -2.228 | -1.464 | -1.291 | -1.214 | -748 | 337 | 467 | 926 | 1.245 | 1.345 | 1.501 | 1.700 |
| Long-term debt | 3.394 | 3.313 | 1.219 | 1.172 | 1.166 | 1.075 | 844 | 847 | 881 | 916 | 953 | 0 | 0 |
| Short-term debt | 6.011 | 6.661 | 9.200 | 7.959 | 3.685 | 3.762 | 2.757 | 2.684 | 2.025 | 2.025 | 2.025 | 3.016 | 1.018 |
| Total debt | 9.405 | 9.974 | 10.419 | 9.131 | 4.851 | 4.837 | 3.600 | 3.531 | 2.906 | 2.941 | 2.978 | 3.016 | 1.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ASK ApS | Company | 25.0% | 25.0% | 1999 |
MASB ApS | Company | 25.0% | 25.0% | 2003 |
ASV ApS | Company | 25.0% | 25.0% | 2003 |
LSK ApS | Company | 25.0% | 25.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Sindal Kristensen | Management | 0 companies |