| Revenue | DKK 658K | -4% |
| EBITDA | DKK -391K | -269% |
| Net profit | DKK -459K | -102% |
| Total assets | DKK 3,7M | -20% |
| Equity | DKK 3,6M | -11% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 169 | -286 | 105 | -132 | 13 | -6 | -13 | -141 | 44 | 264 | 801 | 687 | 658 |
| Staff expenses | -0 | -0 | -2 | -50 | -0 | -0 | -0 | -0 | -47 | -557 | -688 | -302 | -480 |
| EBITDA | 169 | -286 | 107 | -182 | 13 | -6 | -13 | -141 | -2 | -404 | -138 | -106 | -391 |
| Depreciation & amort. | 234 | -302 | -66 | -0 | -0 | -0 | -3 | -6 | -23 | -114 | -139 | -95 | -50 |
| EBIT | -66 | -588 | 41 | -182 | 13 | -6 | -16 | -147 | -25 | -518 | -277 | -201 | -441 |
| Net financials | -202 | -219 | 55 | -5 | -1 | -2 | -2 | -6 | -4 | 7 | 300 | -26 | -19 |
| Profit before tax | -252 | -565 | 96 | -187 | 12 | -8 | -18 | -153 | -29 | -478 | 23 | -227 | -459 |
| Tax | 8 | 121 | 8 | -40 | 3 | 158 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -260 | -686 | 88 | -147 | 9 | -166 | -18 | -153 | -29 | -478 | 23 | -227 | -459 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.315 | 587 | 541 | 293 | 206 | 41 | 63 | 5.065 | 4.982 | 4.302 | 4.398 | 4.589 | 3.686 |
| Equity | 1.085 | 303 | 390 | 243 | 153 | -13 | -31 | 4.794 | 4.710 | 4.232 | 4.255 | 4.028 | 3.569 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 229 | 285 | 151 | 50 | 54 | 54 | 94 | 271 | 273 | 70 | 143 | 561 | 117 |
| Total debt | 229 | 285 | 151 | 50 | 54 | 54 | 94 | 271 | 273 | 70 | 143 | 561 | 117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VG Founder | Founder | 2006 | — | — |
CS Management | Management | 2018 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIST Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Vivi Grods Andersen | Founder | 0 companies |
| Claus Sievert Andersen | Management | 0 companies |
| Signe Grods Andersen | Chief Executive Officer | 0 companies |