| Revenue | DKK 0 | — |
| EBITDA | DKK -49K | -74% |
| Net profit | DKK 402K | -74% |
| Total assets | DKK 9,7M | +1% |
| Equity | DKK 7,1M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -71 | -37 | -63 | -66 | -109 | -87 | -71 | -26 | -16 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -71 | -37 | -63 | -66 | -109 | -87 | -71 | -26 | -16 | -20 | -16 | -15 | -28 | -49 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -71 | -37 | -63 | -66 | -109 | -87 | -71 | -26 | -16 | -20 | -16 | -15 | -28 | -49 |
| Net financials | 281 | 1.511 | 392 | 786 | 325 | 557 | 571 | 408 | 326 | 586 | 479 | -919 | 1.572 | 447 |
| Profit before tax | 211 | 1.474 | 329 | 720 | 216 | 470 | 500 | 382 | 310 | 566 | 463 | -934 | 1.544 | 397 |
| Tax | 65 | 134 | 7 | -11 | -24 | -34 | 37 | -5 | 13 | 9 | 2 | 0 | 2 | -5 |
| Net profit | 146 | 1.340 | 322 | 731 | 240 | 504 | 463 | 387 | 297 | 557 | 461 | -934 | 1.542 | 402 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.092 | 7.648 | 8.397 | 10.777 | 10.249 | 10.610 | 9.662 | 9.394 | 9.653 | 9.326 | 9.965 | 8.406 | 9.621 | 9.717 |
| Equity | 1.080 | 2.467 | 2.740 | 3.471 | 3.711 | 4.215 | 4.677 | 5.065 | 5.362 | 5.919 | 6.380 | 5.313 | 6.722 | 7.124 |
| Long-term debt | 3.600 | 3.600 | 3.600 | 2.000 | 2.000 | 1.901 | 3.647 | 3.473 | 3.413 | 3.298 | 3.204 | 2.693 | 2.497 | 2.175 |
| Short-term debt | 1.412 | 1.581 | 2.056 | 5.306 | 4.538 | 4.494 | 1.338 | 856 | 878 | 109 | 381 | 400 | 403 | 418 |
| Total debt | 5.012 | 5.181 | 5.656 | 7.306 | 6.538 | 6.396 | 4.985 | 4.329 | 4.292 | 3.407 | 3.585 | 3.093 | 2.899 | 2.593 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2002 | — | — |
JC | Audit | 2002 | — | — |
KM Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2002 | |
| Individual | 25.0% | 25.0% | 2002 | |
| Individual | 25.0% | 25.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| John Valeur | Management | 0 companies |
| J C REVISION & RÅDGIVNING | Audit | 0 companies |
| Kim Madsen | Management | 0 companies |
| Martin Lauge Faurschou Erlund | Board of Directors | 0 companies |