| Revenue | DKK -198K | -126% |
| EBITDA | DKK -198K | -126% |
| Net profit | DKK -2,4M | -8319% |
| Total assets | DKK 333K | -87% |
| Equity | DKK -1,6M | -292% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 264 | 288 | 302 | 253 | -73 | 66 | -4 | -13 | 53 | 352 | 807 | 776 | -198 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 264 | 288 | 302 | 253 | -73 | 66 | -4 | -13 | 53 | 352 | 782 | 776 | -198 |
| Depreciation & amort. | -244 | -245 | -196 | -188 | -73 | -8 | -8 | -8 | -28 | -74 | -237 | -618 | -2.147 |
| EBIT | 20 | 43 | 106 | 66 | -146 | 58 | -12 | -22 | 25 | 278 | 545 | 158 | -2.345 |
| Net financials | 20 | 32 | -15 | 11 | 265 | -237 | 226 | 140 | 17 | 225 | -398 | -110 | -76 |
| Profit before tax | 40 | 75 | 91 | 77 | 120 | -179 | 214 | 118 | 41 | 503 | 146 | 49 | -2.421 |
| Tax | 10 | 12 | 26 | 21 | 27 | -39 | 47 | 27 | 9 | 114 | 35 | 20 | -57 |
| Net profit | 30 | 63 | 65 | 56 | 92 | -140 | 167 | 91 | 33 | 389 | 112 | 29 | -2.364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.433 | 3.457 | 3.540 | 2.998 | 4.258 | 4.258 | 3.904 | 3.770 | 4.472 | 5.282 | 3.201 | 2.591 | 333 |
| Equity | 696 | 709 | 724 | 680 | 671 | 427 | 488 | 472 | 394 | 783 | 780 | 809 | -1.555 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.652 | 2.702 | 2.795 | 2.318 | 3.587 | 3.831 | 3.415 | 3.298 | 4.072 | 4.491 | 2.377 | 1.774 | 1.889 |
| Total debt | 2.652 | 2.702 | 2.795 | 2.318 | 3.587 | 3.831 | 3.415 | 3.298 | 4.072 | 4.491 | 2.377 | 1.774 | 1.889 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2000 | — | — |
VF Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
V.M.ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Pallesen | Management | 0 companies |
| Viggo Fly Mulvad | Management | 0 companies |
| Claus Fledelius Falkenberg | Board of Directors | 0 companies |
| Anthon Peter Graversen | Board of Directors | 0 companies |
| Ove Nørholm Andersen | Board of Directors | 0 companies |