| Revenue | DKK -157K | -70% |
| EBITDA | DKK -520K | +41% |
| Net profit | DKK -4,9M | -143% |
| Total assets | DKK 189,8M | -8% |
| Equity | DKK 187,7M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7.764 | -3.613 | -2.749 | — | -1.544 | -2.133 | -287 | -196 | -519 | -285 | -363 | -519 | -157 |
| Staff expenses | -738 | -1.864 | -243 | -243 | -243 | -243 | -242 | -325 | -362 | -362 | -364 | -364 | -363 |
| EBITDA | -8.502 | -5.478 | -2.992 | -4.077 | -1.788 | -2.376 | -529 | -521 | -882 | -647 | -727 | -883 | -520 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8.502 | -5.478 | -2.992 | -4.077 | -1.788 | -2.376 | -529 | -521 | -882 | -647 | -727 | -883 | -520 |
| Net financials | 38.601 | -8.295 | 14.142 | 769 | -4.662 | -7.700 | -18.210 | -4.846 | -5.576 | 5.424 | 10.194 | 16.194 | -3.511 |
| Profit before tax | 30.098 | -13.773 | 11.150 | -3.309 | -6.450 | -10.077 | -18.739 | -5.367 | -6.457 | 4.777 | 9.467 | 15.312 | -4.032 |
| Tax | 8.047 | -881 | 4.378 | 2.233 | 170 | 1.913 | -0 | 1.130 | 519 | 2.147 | 3.213 | 3.899 | 839 |
| Net profit | 22.051 | -12.892 | 6.772 | -5.542 | -6.620 | -11.989 | -18.739 | -6.497 | -6.976 | 2.630 | 6.254 | 11.412 | -4.870 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 552.620 | 490.021 | 454.194 | 376.946 | 340.299 | 285.895 | 246.169 | 230.531 | 200.926 | 200.152 | 197.906 | 205.938 | 189.757 |
| Equity | 425.842 | 395.950 | 362.722 | 326.180 | 319.560 | 280.571 | 245.832 | 223.335 | 200.009 | 197.639 | 194.193 | 201.606 | 187.736 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 126.779 | 94.071 | 91.473 | 50.766 | 20.739 | 5.324 | 337 | 7.196 | 917 | 2.512 | 3.713 | 4.332 | 2.022 |
| Total debt | 126.779 | 94.071 | 91.473 | 50.766 | 20.739 | 5.324 | 337 | 7.196 | 917 | 2.512 | 3.713 | 4.332 | 2.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Kasper Starup Torndahl Larsen | Board of Directors | 0 companies |
| Daniel Åxman | Chairman | 0 companies |