| Revenue | DKK -229K | -140% |
| EBITDA | DKK -1,3M | -690% |
| Net profit | DKK -1,3M | -2038% |
| Total assets | DKK 7M | -1% |
| Equity | DKK 2M | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 670 | 2.572 | 3.545 | 3.304 | 4.477 | 7.030 | 3.546 | 2.696 | 1.171 | 1.971 | 720 | 1.232 | 569 | -229 |
| Staff expenses | -1.397 | -2.850 | -2.205 | -1.665 | -2.055 | -3.335 | -2.303 | -1.309 | -444 | -469 | -441 | -405 | -223 | -96 |
| EBITDA | -661 | 424 | 1.340 | 1.638 | 991 | -929 | -292 | 255 | 494 | 772 | 131 | 828 | 223 | -1.317 |
| Depreciation & amort. | 33 | -75 | -140 | -118 | -18 | -0 | -0 | -5 | -14 | -11 | -20 | -65 | -65 | -65 |
| EBIT | -694 | 348 | 1.200 | 1.520 | 973 | -929 | -292 | 250 | 480 | 761 | 112 | 763 | 159 | -1.381 |
| Net financials | 1.316 | -118 | 300 | -617 | 445 | -638 | 25 | 63 | -279 | -34 | 24 | -103 | -86 | -59 |
| Profit before tax | 623 | 231 | 1.500 | 904 | 1.418 | -1.567 | -266 | 313 | 201 | 727 | 136 | 660 | 72 | -1.441 |
| Tax | 14 | 205 | 285 | 344 | 2 | -269 | -67 | 64 | 33 | 162 | 16 | 131 | 4 | -126 |
| Net profit | 609 | 26 | 1.215 | 560 | 1.416 | -1.298 | -199 | 249 | 168 | 565 | 119 | 529 | 68 | -1.314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.446 | 18.828 | 19.328 | 14.615 | 15.517 | 12.539 | 13.023 | 15.603 | 12.005 | 7.595 | 13.666 | 10.223 | 7.041 | 6.974 |
| Equity | 10.065 | 10.091 | 11.306 | 11.866 | 13.283 | 11.984 | 11.785 | 1.868 | 2.036 | 2.601 | 2.720 | 3.250 | 3.317 | 2.003 |
| Long-term debt | 508 | 483 | 459 | 435 | 411 | 0 | 0 | 0 | 0 | 189 | 20 | 146 | 0 | 1.310 |
| Short-term debt | 10.873 | 8.253 | 7.562 | 2.313 | 1.823 | 554 | 1.238 | 13.727 | 9.959 | 4.794 | 10.792 | 6.702 | 3.589 | 2.652 |
| Total debt | 11.381 | 8.736 | 8.022 | 2.748 | 2.234 | 554 | 1.238 | 13.727 | 9.959 | 4.983 | 10.812 | 6.848 | 3.589 | 3.962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Management | Management | 2013 | — | — |
MS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VOGNSEN ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Vognsen Nørgaard | Management | 0 companies |
| Michael Søndergaard | Management | 0 companies |
| Lone Christine Winder | Board of Directors | 0 companies |
| Lena Leivsdóttir | Chairman | 0 companies |
| Per Kristensen Buhl | Board of Directors | 0 companies |
| Ole Secher Villumsen | Chairman | 0 companies |
| Kristian I Stórustovu | Board of Directors | 0 companies |
| Frank Viborg | Board of Directors | 0 companies |
| Lena Joan Leivsdóttir | Chairman | 0 companies |
| Henrik Holm Jensen | Board of Directors | 0 companies |
| Mogens Schultz | Chairman | 0 companies |