| Revenue | DKK 657K | -43% |
| EBITDA | DKK 143K | -83% |
| Net profit | DKK 1,8M | -18% |
| Total assets | DKK 53,8M | +2% |
| Equity | DKK 50,9M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.793 | 2.761 | 3.715 | 3.413 | 3.354 | 2.349 | 2.320 | 2.390 | 2.021 | 2.395 | 2.190 | 1.154 | 657 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.793 | 2.630 | 2.522 | 2.565 | 2.825 | 2.134 | 2.542 | 2.878 | 1.101 | 2.914 | -2.966 | 834 | 143 |
| Depreciation & amort. | 8 | 94 | 95 | 94 | 95 | -911 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.784 | 2.536 | 2.427 | 2.471 | 2.730 | 1.223 | 2.542 | 2.878 | 1.101 | 2.914 | -2.966 | 834 | 143 |
| Net financials | 265 | 292 | 531 | 284 | 418 | 1.039 | 630 | 1.195 | 1.886 | 1.345 | -1.626 | 1.843 | 2.081 |
| Profit before tax | 3.049 | 2.828 | 2.958 | 2.755 | 3.148 | 2.262 | 3.172 | 4.073 | 2.987 | 4.259 | -4.592 | 2.676 | 2.224 |
| Tax | 695 | 352 | 591 | 568 | 624 | 489 | 551 | 713 | 248 | 878 | -1.011 | 531 | 461 |
| Net profit | 2.354 | 2.475 | 2.367 | 2.187 | 2.524 | 1.773 | 2.621 | 3.361 | 2.739 | 3.381 | -3.581 | 2.145 | 1.763 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.978 | 43.761 | 46.173 | 47.713 | 49.259 | 49.178 | 50.169 | 53.976 | 55.638 | 59.297 | 51.896 | 52.783 | 53.816 |
| Equity | 39.054 | 41.029 | 42.896 | 43.883 | 45.407 | 45.980 | 46.901 | 50.154 | 51.393 | 53.775 | 48.993 | 50.138 | 50.901 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 809 | 607 | 898 | 1.216 | 997 | 583 | 453 | 695 | 1.123 | 2.098 | 1.129 | 855 | 1.132 |
| Total debt | 809 | 607 | 898 | 1.216 | 997 | 583 | 453 | 695 | 1.123 | 2.098 | 1.129 | 855 | 1.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Management | Management | 2018 | — | — |
KB Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Vivi Sørensen | Management | 0 companies |
| Knud Buhl Rasmussen | Founder | 0 companies |