| Revenue | DKK 88K | -79% |
| EBITDA | DKK -1,6M | -918% |
| Net profit | DKK -1,4M | -2707% |
| Total assets | DKK 5M | -26% |
| Equity | DKK 97K | -94% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 592 | 639 | 680 | 732 | -44 | 1.033 | 366 | 314 | 413 | 88 |
| Staff expenses | -0 | -0 | -0 | -211 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 592 | 639 | 680 | 619 | -93 | 838 | 366 | 314 | 197 | -1.612 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 592 | 639 | 680 | 619 | -93 | 838 | 366 | 314 | 197 | -1.612 |
| Net financials | -296 | -156 | -217 | -175 | -157 | -1.064 | -159 | -192 | -135 | -179 |
| Profit before tax | 296 | 483 | 463 | 444 | -250 | -226 | 208 | 122 | 62 | -1.791 |
| Tax | 74 | 121 | 68 | 133 | -84 | -50 | 49 | 38 | 8 | -391 |
| Net profit | 222 | 362 | 395 | 311 | -166 | -176 | 159 | 84 | 54 | -1.400 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.930 | 6.762 | 6.896 | 6.839 | 7.157 | 6.643 | 6.541 | 6.562 | 6.727 | 5.000 |
| Equity | 825 | 1.187 | 1.582 | 1.893 | 1.727 | 1.551 | 1.360 | 1.443 | 1.497 | 97 |
| Long-term debt | 5.159 | 4.393 | 3.219 | 2.756 | 2.688 | 2.649 | 2.507 | 2.363 | 2.215 | 2.068 |
| Short-term debt | 713 | 855 | 1.757 | 1.788 | 2.391 | 2.142 | 2.324 | 2.373 | 2.624 | 2.835 |
| Total debt | 5.872 | 5.249 | 4.976 | 4.543 | 5.079 | 4.791 | 4.832 | 4.736 | 4.839 | 4.903 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VD Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAVI HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Duc Huy Ly | Management | 0 companies |