| Revenue | DKK 126K | -60% |
| EBITDA | DKK 97K | -67% |
| Net profit | DKK 33K | -87% |
| Total assets | DKK 342K | -19% |
| Equity | DKK -312K | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 996 | 783 | -110 | 33 | 36 | -53 | 406 | 129 | -35 | -54 | -22 | 315 | 126 |
| Staff expenses | -562 | -546 | -68 | -34 | -0 | -0 | -478 | -403 | -140 | -26 | -0 | -20 | -29 |
| EBITDA | 94 | 237 | -177 | -0 | 36 | -53 | -73 | -274 | -175 | -28 | -22 | 295 | 97 |
| Depreciation & amort. | -15 | -38 | -33 | -7 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -16 |
| EBIT | 79 | 199 | -210 | -8 | 32 | -53 | -73 | -274 | -175 | -28 | -22 | 293 | 81 |
| Net financials | 0 | -12 | -8 | -10 | -13 | 5 | -9 | -5 | -20 | -25 | -43 | -44 | -48 |
| Profit before tax | 79 | 187 | -218 | -17 | 19 | -48 | -81 | -279 | -195 | -53 | -65 | 249 | 33 |
| Tax | 10 | 48 | -37 | -6 | -3 | -2 | -2 | -6 | -0 | -18 | -14 | -1 | -0 |
| Net profit | 69 | 140 | -181 | -12 | 22 | -46 | -79 | -272 | -195 | -35 | -50 | 251 | 33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 451 | 556 | 324 | 195 | 173 | 174 | 207 | 161 | 192 | 138 | 183 | 421 | 342 |
| Equity | 264 | 253 | 72 | 60 | 83 | 36 | -43 | -316 | -510 | -546 | -596 | -345 | -312 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 34 | 34 |
| Short-term debt | 188 | 303 | 252 | 135 | 91 | 138 | 251 | 477 | 702 | 684 | 746 | 732 | 620 |
| Total debt | 188 | 303 | 252 | 135 | 91 | 138 | 251 | 477 | 702 | 684 | 779 | 766 | 654 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2005 | — | — |
LT Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIBEHOLM HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Simonsen | Management | 0 companies |
| Lise Tarnow | Management | 0 companies |