| Revenue | DKK 1M | -30% |
| EBITDA | DKK 574K | -41% |
| Net profit | DKK 77K | -73% |
| Total assets | DKK 3,8M | -7% |
| Equity | DKK 743K | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.166 | 917 | 899 | 1.180 | 898 | 1.036 | 629 | 815 | 648 | 1.157 | 1.272 | 1.437 | 1.002 |
| Staff expenses | -0 | -0 | -0 | -439 | -613 | -598 | -226 | -184 | -108 | -241 | -412 | -459 | -426 |
| EBITDA | 232 | -26 | 262 | 741 | 285 | 439 | 402 | 631 | 540 | 916 | 860 | 978 | 574 |
| Depreciation & amort. | -0 | -0 | -0 | -541 | -591 | -397 | -457 | -478 | -485 | -476 | -446 | -411 | -358 |
| EBIT | 232 | -26 | 262 | 200 | -307 | 42 | -55 | 153 | 55 | 439 | 415 | 567 | 216 |
| Net financials | -125 | -126 | -133 | -142 | -213 | -166 | -177 | -146 | -217 | -156 | -117 | -180 | -120 |
| Profit before tax | 108 | -152 | 129 | 58 | -519 | -125 | -232 | 7 | -163 | 283 | 297 | 386 | 97 |
| Tax | 38 | -24 | 11 | 20 | -102 | -29 | -37 | 4 | -69 | 40 | 46 | 96 | 19 |
| Net profit | 70 | -128 | 118 | 38 | -417 | -96 | -194 | 3 | -93 | 244 | 252 | 291 | 77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.977 | 3.328 | 3.587 | 3.596 | 3.177 | 3.258 | 3.539 | 3.418 | 3.304 | 3.624 | 3.841 | 4.115 | 3.809 |
| Equity | 650 | 522 | 640 | 678 | 261 | 165 | -29 | -27 | -120 | 123 | 375 | 666 | 743 |
| Long-term debt | 646 | 865 | 1.029 | 1.062 | 0 | 0 | 1.528 | 1.348 | 1.423 | 2.208 | 2.298 | 2.393 | 2.107 |
| Short-term debt | 1.604 | 1.887 | 1.700 | 1.617 | 2.780 | 2.910 | 1.776 | 1.828 | 1.711 | 963 | 792 | 584 | 469 |
| Total debt | 2.249 | 2.752 | 2.729 | 2.680 | 2.780 | 2.910 | 3.303 | 3.176 | 3.134 | 3.170 | 3.090 | 2.978 | 2.575 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IPU, INDIVIDUEL PROGRAMUDVIKLING ApS | Company | 33.3% | 33.3% | 2019 |
ROTENSIA ApS | Company | 33.3% | 33.3% | 2019 |
| Individual | 15.0% | 15.0% | 2012 | |
KOLDOC HOLDING ApS | Company | 15.0% | 15.0% | 2005 |
| Individual | 15.0% | 15.0% | 2012 | |
CPJ HOLDING ApS | Company | 15.0% | 15.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jean Steen Felber | Board of Directors | 0 companies |
| Claus Mathorne | Board of Directors | 0 companies |
| Kurt Byskov | Chairman | 0 companies |