| Revenue | DKK -34K | -6% |
| EBITDA | DKK -34K | +6% |
| Net profit | DKK 78K | -60% |
| Total assets | DKK 2,6M | -3% |
| Equity | DKK 2,5M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.309 | 1.171 | 996 | — | 1.078 | 1.288 | 1.168 | 1.065 | -34 | -42 | -38 | -42 | -36 | -34 |
| Staff expenses | -0 | -706 | -655 | -689 | -690 | -690 | -684 | -686 | -12 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 349 | 170 | 341 | 279 | 388 | 598 | 485 | 379 | -46 | -42 | -38 | -42 | -36 | -34 |
| Depreciation & amort. | -0 | -0 | -77 | -77 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 349 | 170 | 264 | 202 | 382 | 598 | 485 | 379 | -46 | -42 | -38 | -42 | -36 | -34 |
| Net financials | 13 | -5 | 71 | 59 | -46 | 57 | 42 | 78 | -50 | 135 | -265 | 77 | 289 | 135 |
| Profit before tax | 362 | 165 | 335 | 261 | 336 | 656 | 527 | 457 | -96 | 93 | -303 | 34 | 253 | 100 |
| Tax | 89 | 44 | 85 | 63 | 78 | 150 | 121 | 102 | -24 | 18 | -66 | 7 | 55 | 22 |
| Net profit | 273 | 121 | 249 | 198 | 258 | 506 | 406 | 356 | -73 | 74 | -237 | 27 | 197 | 78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.730 | 1.663 | 1.877 | 2.030 | 2.232 | 2.716 | 2.736 | 3.075 | 2.648 | 2.737 | 2.477 | 2.435 | 2.627 | 2.550 |
| Equity | 1.524 | 1.549 | 1.701 | 1.802 | 1.960 | 2.364 | 2.442 | 2.745 | 2.618 | 2.637 | 2.344 | 2.314 | 2.452 | 2.469 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 114 | 176 | 229 | 272 | 351 | 294 | 330 | 30 | 99 | 133 | 121 | 175 | 81 |
| Total debt | 202 | 114 | 176 | 229 | 272 | 351 | 294 | 330 | 30 | 99 | 133 | 121 | 175 | 81 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
BL Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Bodil Liisberg Bagh | Audit | 0 companies |