| Revenue | — | — |
| EBITDA | DKK -24K | -57% |
| Net profit | DKK 225K | +255% |
| Total assets | DKK 17,7M | +0% |
| Equity | DKK 17,2M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -4 | -11 | -12 | -12 | -12 | -16 | -13 | -17 | -18 | -14 | -15 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -4 | -11 | -12 | -12 | -12 | -16 | -13 | -17 | -18 | -14 | -15 | -24 |
| Net financials | 227 | -30 | 182 | 181 | -67 | 1.125 | 153 | 211 | 270 | 153 | -16 | -150 | 299 |
| Profit before tax | 211 | -34 | 170 | 168 | -79 | 1.114 | 136 | 198 | 253 | 135 | -30 | -165 | 275 |
| Tax | 53 | 57 | 55 | 53 | -7 | 163 | -29 | 35 | 39 | 17 | -4 | -20 | 50 |
| Net profit | 159 | -91 | 115 | 115 | -72 | 950 | 165 | 163 | 214 | 118 | -26 | -145 | 225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.176 | 16.933 | 17.030 | 16.984 | 16.905 | 17.669 | 17.715 | 17.754 | 17.744 | 17.692 | 17.652 | 17.618 | 17.692 |
| Equity | 12.667 | 16.354 | 16.469 | 16.584 | 16.512 | 17.462 | 17.428 | 17.416 | 17.480 | 17.298 | 17.214 | 17.010 | 17.160 |
| Long-term debt | 300 | 300 | 250 | 225 | 200 | 175 | 150 | 125 | 100 | 75 | 50 | 25 | 0 |
| Short-term debt | 432 | 279 | 311 | 175 | 193 | 32 | 138 | 213 | 159 | 319 | 387 | 583 | 532 |
| Total debt | 732 | 579 | 561 | 400 | 393 | 207 | 288 | 338 | 259 | 394 | 437 | 608 | 532 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VV Management | Management | 2002 | — | — |
SF Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Valther Vestergaard | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |