| Revenue | DKK -170K | -17% |
| EBITDA | DKK -170K | +77% |
| Net profit | DKK 1,6M | +281% |
| Total assets | DKK 22,5M | +0% |
| Equity | DKK 21,7M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -36 | -35 | 9 | -102 | -113 | -197 | -199 | -202 | -283 | -268 | -206 | -170 |
| Staff expenses | -50 | -50 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -87 | -86 | -85 | 9 | -102 | -113 | -197 | -199 | -202 | -283 | -268 | -735 | -170 |
| Depreciation & amort. | -0 | -0 | -0 | -61 | -158 | -33 | -43 | -33 | -33 | -33 | -33 | -0 | -0 |
| EBIT | -87 | -86 | -85 | -52 | -261 | -146 | -240 | -232 | -235 | -316 | -301 | -735 | -170 |
| Net financials | 612 | 1.365 | 1.725 | 2.916 | 398 | 2.601 | 1.802 | 6.398 | -1.644 | 5.312 | 4.228 | -402 | 2.213 |
| Profit before tax | 525 | 1.280 | 1.640 | 2.864 | 137 | 2.455 | 1.562 | 6.166 | -1.879 | 4.996 | 3.927 | -1.138 | 2.043 |
| Tax | -25 | 36 | 183 | 413 | -183 | 191 | 24 | 37 | -0 | 488 | 28 | -259 | 450 |
| Net profit | 550 | 1.244 | 1.457 | 2.451 | 320 | 2.264 | 1.539 | 6.129 | -1.879 | 4.507 | 3.899 | -879 | 1.593 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.248 | 16.942 | 16.067 | 18.389 | 17.138 | 18.904 | 19.442 | 23.570 | 19.971 | 22.219 | 25.260 | 22.382 | 22.477 |
| Equity | 16.173 | 16.917 | 15.910 | 17.916 | 17.037 | 18.801 | 19.339 | 23.468 | 19.589 | 22.096 | 24.995 | 22.117 | 21.710 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 25 | 157 | 473 | 102 | 103 | 103 | 102 | 382 | 123 | 265 | 265 | 767 |
| Total debt | 75 | 25 | 157 | 473 | 102 | 103 | 103 | 102 | 382 | 123 | 265 | 265 | 767 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VK Management | Management | 1971 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Valter Kristensen Beith | Management | 0 companies |
| Jacob Morten Schousgaard | Board of Directors | 0 companies |