| Revenue | DKK 494K | -44% |
| EBITDA | DKK -65K | -113% |
| Net profit | DKK -131K | -152% |
| Total assets | DKK 1,9M | -1% |
| Equity | DKK 213K | -38% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 709 | 772 | 505 | 1.338 | 1.076 | 1.102 | 636 | -168 | 570 | 688 | 433 | 878 | 494 |
| Staff expenses | -650 | -512 | -554 | -739 | -922 | -947 | -913 | -606 | -366 | -414 | -540 | -364 | -559 |
| EBITDA | 59 | 260 | -48 | 600 | 154 | -175 | -277 | -773 | 203 | 274 | -107 | 509 | -65 |
| Depreciation & amort. | -30 | -30 | -17 | -14 | -14 | -14 | -17 | -41 | -51 | -51 | -51 | -51 | -28 |
| EBIT | 29 | 230 | -66 | 586 | 140 | -189 | -294 | -814 | 153 | 223 | -158 | 458 | -94 |
| Net financials | -61 | -52 | -48 | -42 | -55 | -72 | -70 | -122 | -65 | -72 | -118 | -123 | -69 |
| Profit before tax | -31 | 178 | -114 | 544 | 85 | -261 | -364 | -936 | 88 | 151 | -276 | 336 | -163 |
| Tax | -7 | 46 | -25 | 123 | 25 | 20 | -0 | -199 | -49 | 36 | -49 | 84 | -32 |
| Net profit | -25 | 131 | -89 | 421 | 60 | -281 | -364 | -737 | 137 | 115 | -227 | 252 | -131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.662 | 1.545 | 1.502 | 1.843 | 2.550 | 1.977 | 1.878 | 1.911 | 1.686 | 1.689 | 1.969 | 1.884 | 1.863 |
| Equity | 184 | 315 | 227 | 647 | 707 | 303 | -61 | -798 | -662 | -546 | -773 | 343 | 213 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 677 |
| Short-term debt | 1.478 | 1.230 | 1.276 | 1.167 | 1.816 | 1.650 | 1.914 | 2.709 | 2.347 | 2.235 | 2.742 | 1.541 | 972 |
| Total debt | 1.478 | 1.230 | 1.276 | 1.167 | 1.816 | 1.650 | 1.914 | 2.709 | 2.347 | 2.235 | 2.742 | 1.541 | 1.650 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2004 | — | — |
PL Management | Management | 2004 | — | — |
KB Audit | Audit | 2004 | — | — |
LS Management | Management | 2004 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
RS Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
Zeuthen Soci ApS | Company | 33.3% | 33.3% | 2024 |
CVJ-HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
Blue Logistics Group A/S | Company | 50.0% | 50.0% | 2019 |
NEBBEGÅRD INVEST A/S | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ole Bendtzen Wirenfeldt Kruse | Management | 0 companies |
| Per Lassen | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Lasse Søndergaard Pedersen | Management | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Robert Sartorelli de Bernardin | Management | 0 companies |
| Karsten Frost Mathiesen | Chairman | 0 companies |
| Anders Vincents Jansen | Board of Directors | 0 companies |
| Martin Møller Jensen | Chairman | 0 companies |