| Revenue | DKK -53K | -16% |
| EBITDA | DKK -223K | -35% |
| Net profit | DKK -1,1M | -181% |
| Total assets | DKK 3,8M | -22% |
| Equity | DKK 196K | -85% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 214 | 214 | 209 | 185 | 423 | 473 | 206 | -119 | -68 | -13 | -29 | -63 | -53 |
| Staff expenses | -120 | -110 | -130 | -120 | -120 | -120 | -120 | -120 | -120 | -135 | -120 | -103 | -170 |
| EBITDA | -504 | 526 | 914 | 95 | 110 | 93 | 86 | -239 | -188 | -148 | -149 | -165 | -223 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -277 | -342 | -342 | -3.855 | -82 | -82 | -82 | -85 | -85 |
| EBIT | -504 | 526 | 914 | 95 | -167 | -249 | -256 | -4.094 | -270 | -230 | -231 | -250 | -308 |
| Net financials | 582 | -6.957 | 2.471 | -7.859 | 965 | 1.407 | 27 | 2.595 | -359 | 2.212 | 555 | -113 | -802 |
| Profit before tax | 78 | -6.431 | 3.385 | -7.764 | 799 | 1.157 | -229 | -5.546 | -1.040 | 6 | -203 | -395 | -1.110 |
| Tax | 20 | -658 | 728 | -293 | 419 | 649 | 101 | -295 | 321 | -0 | -0 | -0 | -0 |
| Net profit | 58 | -5.773 | 2.657 | -7.471 | 380 | 509 | -330 | -5.251 | -1.361 | 6 | -203 | -395 | -1.110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.534 | 23.990 | 26.661 | 16.141 | 22.873 | 21.910 | 21.216 | 9.853 | 5.123 | 5.644 | 5.321 | 4.850 | 3.765 |
| Equity | 22.831 | 17.058 | 19.715 | 12.204 | 11.332 | 11.841 | 11.511 | 6.260 | 1.899 | 1.905 | 1.702 | 1.306 | 196 |
| Long-term debt | 4.694 | 4.692 | 3.865 | 3.865 | 9.419 | 8.638 | 8.697 | 3.144 | 2.999 | 2.854 | 2.709 | 2.593 | 2.449 |
| Short-term debt | 6.009 | 2.240 | 3.082 | 72 | 2.122 | 1.431 | 1.008 | 449 | 225 | 885 | 910 | 950 | 1.120 |
| Total debt | 10.703 | 6.932 | 6.946 | 3.936 | 11.541 | 10.069 | 9.704 | 3.593 | 3.224 | 3.739 | 3.619 | 3.543 | 3.569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MR Management | Management | 2007 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Vibeke Fiil Østergaard | Chief Executive Officer | 0 companies |
| Morten Riise-Knudsen | Management | 0 companies |
| Alexandra Harkjær Iversen | Chief Executive Officer | 0 companies |