| Revenue | DKK -107K | -5% |
| EBITDA | DKK -107K | +5% |
| Net profit | DKK 112K | -29% |
| Total assets | DKK 6,6M | +2% |
| Equity | DKK 6,5M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -6 | -6 | -5 | -67 | -41 | -68 | -17 | -83 | -220 | 61 | -70 | -112 | -107 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -6 | -6 | -5 | -67 | -94 | -106 | -65 | -131 | -220 | 61 | -70 | -112 | -107 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3 | -31 | -32 | -20 | -20 | -116 | -96 | -96 | -96 | -96 |
| EBIT | -6 | -6 | -6 | -5 | -70 | -124 | -138 | -85 | -151 | -336 | -35 | -166 | -208 | -203 |
| Net financials | 320 | 154 | 431 | 344 | 488 | 1.100 | -305 | 806 | 346 | 1.153 | -903 | 736 | 409 | 282 |
| Profit before tax | 314 | 147 | 424 | 339 | 418 | 975 | -443 | 721 | 194 | 817 | -938 | 570 | 201 | 79 |
| Tax | 14 | 6 | 18 | 7 | 2 | 34 | -94 | 153 | 28 | 164 | -10 | -44 | 44 | -33 |
| Net profit | 300 | 141 | 407 | 332 | 416 | 941 | -349 | 568 | 166 | 653 | -928 | 614 | 157 | 112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.138 | 6.382 | 4.644 | 5.145 | 5.963 | 6.077 | 5.720 | 6.309 | 6.502 | 7.231 | 6.011 | 6.505 | 6.514 | 6.635 |
| Equity | 4.033 | 4.084 | 4.400 | 4.682 | 5.098 | 5.989 | 5.591 | 6.158 | 6.324 | 6.864 | 5.822 | 6.319 | 6.354 | 6.466 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 105 | 2.298 | 243 | 463 | 865 | 77 | 130 | 142 | 170 | 356 | 189 | 187 | 161 | 169 |
| Total debt | 105 | 2.298 | 243 | 463 | 865 | 77 | 130 | 142 | 170 | 356 | 189 | 187 | 161 | 169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Founder | Founder | 2004 | — | — |
KM Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frede Verner Nielsen | Founder | 0 companies |
| Karen Marianne Poulsen | Management | 0 companies |