| Revenue | DKK 120K | +14% |
| EBITDA | DKK 120K | +14% |
| Net profit | DKK 650K | +188% |
| Total assets | DKK 16,6M | +4% |
| Equity | DKK 14,5M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 142 | 64 | 71 | 96 | -64 | -23 | 36 | -14 | -15 | -18 | -22 | -40 | 105 | 120 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 142 | 64 | 71 | 96 | -64 | -23 | 36 | -14 | -15 | -18 | -22 | -40 | 105 | 120 |
| Depreciation & amort. | 302 | -76 | -82 | -408 | -212 | -0 | -0 | -0 | -0 | -0 | -21 | -37 | -37 | -37 |
| EBIT | -160 | -12 | -11 | -312 | -276 | -23 | 36 | -14 | -15 | -18 | -44 | -78 | 68 | 82 |
| Net financials | 217 | 204 | 85 | 282 | -372 | 319 | 1.206 | 238 | 522 | 408 | 724 | -468 | 158 | 533 |
| Profit before tax | 57 | 192 | 74 | -29 | -648 | 296 | 1.242 | 224 | 507 | 390 | 681 | -545 | 226 | 616 |
| Tax | -103 | 62 | 24 | -15 | 53 | -0 | 1 | -19 | 56 | -4 | -17 | -0 | -0 | -35 |
| Net profit | 160 | 102 | 50 | -14 | -701 | 296 | 1.241 | 243 | 452 | 393 | 698 | -545 | 226 | 650 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.841 | 14.910 | 14.753 | 14.535 | 12.370 | 12.618 | 13.621 | 13.617 | 13.850 | 15.219 | 16.707 | 16.089 | 15.998 | 16.572 |
| Equity | 13.631 | 13.783 | 13.732 | 13.615 | 12.338 | 12.527 | 13.568 | 13.562 | 13.714 | 13.996 | 14.529 | 13.870 | 13.978 | 14.506 |
| Long-term debt | 1.092 | 995 | 885 | 770 | 0 | 0 | 1 | 0 | 88 | 39 | 1.223 | 1.763 | 1.761 | 1.792 |
| Short-term debt | 119 | 132 | 136 | 150 | 33 | 91 | 51 | 55 | 48 | 1.184 | 955 | 456 | 259 | 275 |
| Total debt | 1.210 | 1.127 | 1.022 | 920 | 33 | 91 | 52 | 55 | 136 | 1.223 | 2.178 | 2.219 | 2.020 | 2.066 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Founder | Founder | 2001 | — | — |
PD Audit | Audit | 2001 | — | — |
FB Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Verner Moesgaard Jensen | Founder | 0 companies |
| Preben Damborg | Audit | 0 companies |
| Frank Børge Jakobsen | Audit | 0 companies |