| Revenue | DKK -104K | -110% |
| EBITDA | DKK -519K | -167% |
| Net profit | DKK -539K | -175% |
| Total assets | DKK 1,1M | -17% |
| Equity | DKK 47K | -92% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -291 | -127 | 665 | 743 | 436 | 505 | 763 | 378 | 1.021 | -104 |
| Staff expenses | -0 | -0 | -221 | -307 | -166 | -242 | -245 | -201 | -322 | -244 | -415 |
| EBITDA | -20 | -291 | -349 | 358 | 577 | 195 | 260 | -8 | 56 | 777 | -519 |
| Depreciation & amort. | -0 | -68 | -202 | -61 | -66 | -89 | -94 | -74 | -129 | -11 | -11 |
| EBIT | -20 | -360 | -550 | 297 | 511 | 105 | 166 | -82 | -74 | 766 | -531 |
| Net financials | 0 | -91 | -135 | -136 | -147 | -122 | -60 | -60 | -76 | -49 | -8 |
| Profit before tax | -20 | -450 | -685 | 161 | 364 | -16 | 106 | -141 | -150 | 716 | -539 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -20 | -450 | -685 | 161 | 364 | -16 | 106 | -141 | -150 | 716 | -539 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.731 | 2.695 | 2.492 | 2.511 | 2.924 | 2.232 | 1.882 | 2.385 | 3.159 | 1.334 | 1.101 |
| Equity | 60 | -390 | -1.075 | -914 | -549 | -565 | 161 | 19 | -131 | 586 | 47 |
| Long-term debt | 1.023 | 1.846 | 1.801 | 1.747 | 1.689 | 954 | 1.145 | 1.073 | 1.000 | 44 | 0 |
| Short-term debt | 648 | 1.240 | 1.766 | 1.677 | 1.784 | 1.843 | 576 | 1.293 | 2.289 | 705 | 1.054 |
| Total debt | 1.672 | 3.086 | 3.567 | 3.424 | 3.473 | 2.797 | 1.721 | 2.366 | 3.290 | 749 | 1.054 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VN Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Verner Nicolai Hansen | Management | 0 companies |