| Revenue | DKK 569K | +5% |
| EBITDA | DKK 569K | +5% |
| Net profit | DKK -212K | +82% |
| Total assets | DKK 21,4M | +2% |
| Equity | DKK 16,6M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92 | 120 | 94 | 73 | 212 | 207 | 208 | 263 | 34 | 258 | 261 | 540 | 569 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 92 | 93 | 94 | 73 | 212 | 207 | 208 | 263 | 34 | 258 | 261 | 540 | 569 |
| Depreciation & amort. | -141 | -143 | -147 | -148 | -153 | -153 | -153 | -153 | -153 | -154 | -160 | -241 | -241 |
| EBIT | -49 | -51 | -53 | -75 | 59 | 54 | 55 | 110 | -119 | 104 | 101 | 299 | 328 |
| Net financials | 108 | 536 | 543 | 371 | 678 | 1.238 | 1.812 | 2.074 | 4.724 | 6.630 | 1.543 | -1.469 | -499 |
| Profit before tax | 105 | 485 | 490 | 296 | 737 | 1.292 | 1.867 | 2.185 | 4.604 | 6.735 | 1.643 | -1.170 | -171 |
| Tax | 23 | -22 | -41 | -29 | -1 | 14 | 25 | 31 | 40 | 60 | 151 | 32 | 41 |
| Net profit | 82 | 508 | 530 | 324 | 738 | 1.278 | 1.842 | 2.153 | 4.564 | 6.675 | 1.493 | -1.202 | -212 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.725 | 4.183 | 4.628 | 4.873 | 5.511 | 6.266 | 8.071 | 9.612 | 13.905 | 20.644 | 22.863 | 21.030 | 21.383 |
| Equity | 1.136 | 1.547 | 1.979 | 2.204 | 2.841 | 3.619 | 5.355 | 7.009 | 11.073 | 16.747 | 18.614 | 16.911 | 16.639 |
| Long-term debt | 2.480 | 2.480 | 2.480 | 2.480 | 2.480 | 2.480 | 2.428 | 2.318 | 2.205 | 2.090 | 3.454 | 3.418 | 3.971 |
| Short-term debt | 13 | 13 | 31 | 33 | 55 | 41 | 151 | 160 | 198 | 1.685 | 368 | 299 | 391 |
| Total debt | 2.493 | 2.493 | 2.511 | 2.513 | 2.535 | 2.521 | 2.579 | 2.478 | 2.403 | 3.775 | 3.822 | 3.717 | 4.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Visti Flemming Jacobsen | Founder | 0 companies |