| Revenue | DKK -4K | -65% |
| EBITDA | DKK -4K | +65% |
| Net profit | DKK 4K | +5% |
| Total assets | DKK 198K | -2% |
| Equity | DKK 191K | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56 | 57 | 103 | 53 | — | 56 | 57 | 61 | 56 | 59 | 36 | -16 | -10 | -3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 56 | 57 | 103 | 53 | 55 | 56 | 57 | 61 | 56 | 59 | 36 | -16 | -10 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 56 | 57 | 103 | 53 | 55 | 56 | 57 | 61 | 56 | 59 | 36 | -16 | -10 | -3 |
| Net financials | 28 | 25 | 37 | 37 | 100 | 52 | 40 | 42 | 25 | 1 | 4 | 18 | 15 | 9 |
| Profit before tax | 83 | 82 | 139 | 90 | 155 | 107 | 97 | 103 | 81 | 60 | 40 | 2 | 5 | 5 |
| Tax | 21 | 20 | 34 | 20 | 22 | 24 | 21 | 23 | 18 | 13 | 9 | 0 | 1 | 1 |
| Net profit | 62 | 62 | 105 | 70 | 133 | 84 | 76 | 80 | 63 | 47 | 31 | 2 | 4 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 915 | 979 | 1.094 | 1.148 | 1.243 | 1.500 | 1.517 | 1.542 | 383 | 406 | 378 | 200 | 203 | 198 |
| Equity | 815 | 879 | 981 | 1.049 | 1.182 | 1.265 | 1.341 | 1.421 | 103 | 150 | 181 | 183 | 187 | 191 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 100 | 100 | 113 | 100 | 62 | 235 | 176 | 121 | 280 | 256 | 197 | 18 | 16 | 7 |
| Total debt | 100 | 100 | 113 | 100 | 62 | 235 | 176 | 121 | 280 | 256 | 197 | 18 | 16 | 7 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANISH MANAGEMENT GROUP ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Frantz Longhi | Management | 0 companies |
| Keld Erik Sørensen | Board of Directors | 0 companies |
| Gorm Himmer | Chairman | 0 companies |