| Revenue | DKK -10K | -52% |
| EBITDA | DKK -10K | +52% |
| Net profit | DKK 127K | +152% |
| Total assets | DKK 2,4M | +6% |
| Equity | DKK 1,7M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.234 | 2.209 | 2.324 | 1.797 | 730 | -73 | -56 | -36 | 0 | 0 | 40 | -21 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -136 | -64 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 547 | 509 | 595 | 186 | -630 | -209 | 8 | -36 | -16 | -40 | 40 | -21 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -7 | -3 | -0 | -0 | -0 | -0 | -0 | -5 |
| EBIT | 547 | 509 | 595 | 186 | -630 | -216 | 5 | -36 | -16 | -40 | 40 | -21 | -16 |
| Net financials | -347 | -243 | -250 | -658 | -671 | 503 | 43 | 144 | -89 | 743 | -141 | 71 | 143 |
| Profit before tax | 199 | 266 | 345 | -352 | -1.181 | 286 | 48 | 108 | -105 | 702 | -101 | 50 | 127 |
| Tax | 69 | 83 | 94 | 60 | 60 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 131 | 183 | 251 | -412 | -1.241 | 286 | 48 | 108 | -105 | 702 | -101 | 50 | 127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.268 | 6.684 | 7.085 | 5.642 | 3.146 | 3.011 | 3.052 | 3.225 | 3.226 | 1.716 | 2.193 | 2.256 | 2.394 |
| Equity | 2.356 | 2.539 | 2.790 | 2.378 | 1.137 | 1.423 | 1.471 | 1.579 | 1.474 | 1.657 | 1.555 | 1.606 | 1.733 |
| Long-term debt | 600 | 600 | 1.302 | 1.108 | 905 | 699 | 600 | 600 | 600 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.311 | 3.504 | 2.872 | 2.096 | 1.104 | 889 | 981 | 1.046 | 1.152 | 60 | 638 | 650 | 661 |
| Total debt | 3.911 | 4.104 | 4.175 | 3.204 | 2.009 | 1.588 | 1.581 | 1.646 | 1.752 | 60 | 638 | 650 | 661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Management | Management | 2006 | — | — |
VJ Management | Management | 2000 | — | — |
PA Management | Management | 1999 | — | — |
PC Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VS HOLDING, IKAST ApS | Company | 100.0% | 100.0% | 2021 |
Familieselskabet Gantzel Pedersen Holding ApS | Company | 33.3% | 33.3% | 2012 |
PRÆSTEGAARD A/S | Company | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Philipp Nielsen | Management | 0 companies |
| Villy Juhl Sørensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Peder Christian Fahrsen Pedersen | Management | 0 companies |
| Lars Gantzel Pedersen | Chairman | 0 companies |
| Peder Fahrsen Pedersen | Chairman | 0 companies |
| Lisbeth Præstegaard | Board of Directors | 0 companies |