| Revenue | DKK 1,1M | +1100% |
| EBITDA | DKK 1,1M | +1100% |
| Net profit | DKK 892K | +416% |
| Total assets | DKK 1,5M | +404% |
| Equity | DKK 107K | +114% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | 25 | -69 | -12 | 65 | -9 | 27 | -97 | -87 | 9 | 118 | 270 | 96 | 1.149 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12 | 25 | -69 | -12 | 65 | -9 | 27 | -97 | -87 | 9 | 118 | 270 | 96 | 1.149 |
| Depreciation & amort. | -0 | -10 | -134 | -164 | -199 | -233 | -241 | -132 | -109 | -74 | -40 | -27 | -0 | -0 |
| EBIT | 12 | 15 | -204 | -176 | -134 | -241 | -215 | -229 | -195 | -65 | 79 | 243 | 96 | 1.149 |
| Net financials | 7 | 1 | -20 | -20 | -22 | -28 | -32 | -34 | -40 | -43 | -58 | -22 | -40 | 0 |
| Profit before tax | 19 | 16 | -224 | -196 | -156 | -269 | -247 | -264 | -236 | -108 | 21 | 222 | 56 | 1.149 |
| Tax | 5 | -4 | -53 | 20 | -41 | -30 | -27 | -29 | -26 | -12 | 2 | -0 | -117 | 257 |
| Net profit | 14 | 20 | -170 | -216 | -115 | -240 | -220 | -235 | -210 | -96 | 18 | 222 | 173 | 892 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 312 | 859 | 813 | 661 | 670 | 559 | 447 | 437 | 373 | 266 | 234 | 298 | 294 | 1.480 |
| Equity | 284 | 304 | 133 | -83 | -198 | -438 | -658 | -892 | -1.102 | -1.198 | -1.180 | -958 | -785 | 107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 885 | 0 | 0 | 0 |
| Short-term debt | 5 | 535 | 680 | 744 | 868 | 997 | 1.105 | 1.330 | 1.475 | 1.464 | 529 | 1.257 | 1.079 | 1.373 |
| Total debt | 5 | 535 | 680 | 744 | 868 | 997 | 1.105 | 1.330 | 1.475 | 1.464 | 1.414 | 1.257 | 1.079 | 1.373 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JD Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
VAA HOLDING A/S | Company | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Jens Dyre Nørgaard | Management | 0 companies |