| Revenue | DKK -19K | -96% |
| EBITDA | DKK -519K | +2% |
| Net profit | DKK 7,4M | -87% |
| Total assets | DKK 175,4M | -7% |
| Equity | DKK 138,3M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -146 | — | — | — | 347 | 231 | 515 | 194 | 418 | -107 | 8 | 90 | -528 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -137 | 0 | 0 | 0 | 347 | 231 | 871 | -469 | -851 | -187 | 8 | 1.090 | -528 | -519 |
| Depreciation & amort. | -5 | -0 | -0 | -0 | -0 | -10 | -17 | -35 | -54 | -107 | -118 | -108 | -225 | -0 |
| EBIT | -141 | 0 | 0 | 0 | 347 | 221 | 855 | -503 | -904 | -294 | -110 | 981 | -753 | -519 |
| Net financials | -1.986 | 0 | 0 | 0 | 2.994 | 10.927 | 9.666 | 7.431 | 2.259 | 4.984 | 16.736 | 567 | 56.944 | 6.900 |
| Profit before tax | -1.143 | 0 | 0 | 0 | 3.342 | 11.148 | 10.521 | 6.885 | 1.277 | 4.606 | 16.626 | 1.548 | 56.191 | 6.381 |
| Tax | -215 | -0 | -0 | -0 | 340 | 1.022 | 980 | 108 | -111 | 1.515 | 2.128 | 500 | 255 | -1.029 |
| Net profit | -928 | 0 | 0 | 0 | 3.001 | 10.126 | 9.542 | 6.776 | 1.388 | 3.091 | 14.497 | 1.048 | 55.936 | 7.410 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.295 | 0 | 0 | 0 | 44.745 | 61.032 | 70.982 | 76.692 | 64.897 | 95.149 | 113.369 | 121.148 | 188.124 | 175.419 |
| Equity | 12.365 | 0 | 0 | 0 | 28.470 | 38.595 | 48.137 | 54.914 | 56.301 | 59.393 | 73.890 | 74.938 | 130.874 | 138.284 |
| Long-term debt | -2.100 | 0 | 0 | 0 | 8.870 | 1.906 | 19.060 | 18.097 | 5.515 | 8.232 | 12.048 | 17.287 | 3.924 | 3.707 |
| Short-term debt | -6.577 | 0 | 0 | 0 | 5.544 | 17.916 | 273 | 242 | 651 | 24.986 | 22.764 | 24.454 | 48.411 | 29.715 |
| Total debt | -8.677 | 0 | 0 | 0 | 14.414 | 19.822 | 19.334 | 18.339 | 6.166 | 33.218 | 34.812 | 41.741 | 52.335 | 33.422 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
JV Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VISSING ASSET MANAGEMENT ApS | Company | 66.7% | 66.7% | 2021 |
VAM spv ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jesper Vissing | Management | 0 companies |
| Jørgen Vissing | Board of Directors | 0 companies |
| Sophia Panduro Vissing | Board of Directors | 0 companies |
| Lea Panduro Vissing | Board of Directors | 0 companies |