| Revenue | DKK -4,4M | -19% |
| EBITDA | DKK -4,4M | +19% |
| Net profit | DKK -42,7M | -257% |
| Total assets | DKK 245,3M | -47% |
| Equity | DKK 243,8M | -47% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13.376 | -7.363 | -13.221 | — | -10.554 | -5.682 | -4.843 | -4.240 | -1.837 | -3.354 | -2.936 | -5.412 | -4.385 |
| Staff expenses | -104 | -97 | -99 | -109 | -80 | -108 | -107 | -112 | -112 | -117 | -36 | -38 | -38 |
| EBITDA | -13.480 | -7.460 | -13.320 | -13.228 | -10.635 | -5.790 | -4.950 | -4.352 | -1.949 | -3.471 | -2.972 | -5.450 | -4.423 |
| Depreciation & amort. | 130 | -349 | -280 | -298 | -328 | -197 | -690 | -415 | -207 | -0 | -0 | -0 | -0 |
| EBIT | -13.610 | -7.808 | -13.600 | -13.526 | -10.963 | -5.987 | -5.640 | -4.767 | -2.156 | -3.471 | -2.972 | -5.450 | -4.423 |
| Net financials | 38.286 | 2.241 | 38.873 | 40.431 | 5.712 | 6.719 | 13.133 | -148.145 | 15.667 | 37.501 | 56.710 | 35.569 | -39.519 |
| Profit before tax | 24.676 | -5.567 | 25.273 | 26.905 | -5.250 | 732 | 7.493 | -152.912 | 13.511 | 34.030 | 53.738 | 30.119 | -43.942 |
| Tax | 2.218 | -545 | 2.370 | 2.112 | -553 | 352 | 1.221 | -15.040 | 1.292 | 1.399 | 2.535 | 2.927 | -1.209 |
| Net profit | 22.458 | -5.023 | 22.903 | 24.793 | -4.698 | 380 | 6.272 | -137.872 | 12.219 | 32.631 | 51.203 | 27.193 | -42.733 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 606.432 | 522.551 | 605.031 | 606.941 | 552.563 | 508.710 | 571.956 | 391.894 | 387.244 | 413.153 | 458.849 | 465.543 | 245.328 |
| Equity | 489.194 | 484.171 | 507.075 | 531.868 | 492.171 | 492.551 | 498.823 | 360.951 | 373.170 | 406.215 | 457.905 | 462.542 | 243.810 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 114.985 | 36.671 | 93.878 | 68.882 | 54.755 | 10.169 | 65.923 | 30.943 | 14.074 | 6.938 | 944 | 2.678 | 1.518 |
| Total debt | 114.985 | 36.671 | 93.878 | 68.882 | 54.755 | 10.169 | 65.923 | 30.943 | 14.074 | 6.938 | 944 | 2.678 | 1.518 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
JS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Jeanette Starup Petersen | Management | 0 companies |
| Oliver Starup Petersen Skovgaard | Board of Directors | 0 companies |
| Daniel Åxman | Board of Directors | 0 companies |
| Daniel Grunder | Chairman | 0 companies |