| Revenue | DKK 263K | +59% |
| EBITDA | DKK 141K | +226% |
| Net profit | DKK 122K | +7061% |
| Total assets | DKK 705K | +15% |
| Equity | DKK 283K | +76% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 188 | 212 | 144 | 139 | 124 | 163 | 198 | 320 | 172 | 119 | 175 | 166 | 263 |
| Staff expenses | -69 | -86 | -81 | -86 | -89 | -90 | -95 | -122 | -60 | -78 | -122 | -123 | -122 |
| EBITDA | 141 | 126 | 63 | 53 | 34 | 73 | 103 | 197 | 112 | 40 | 53 | 43 | 141 |
| Depreciation & amort. | 36 | -31 | -17 | 11 | 11 | 11 | 11 | 11 | -9 | -9 | -9 | -9 | -9 |
| EBIT | 105 | 95 | 46 | 42 | 24 | 63 | 93 | 187 | 103 | 32 | 44 | 35 | 132 |
| Net financials | -57 | -58 | -58 | -54 | -54 | -50 | -54 | -48 | -47 | -44 | -41 | -36 | -34 |
| Profit before tax | 26 | 38 | -13 | -12 | -30 | 13 | 39 | 48 | 56 | -12 | 3 | -2 | 98 |
| Tax | 28 | 17 | 2 | -0 | -0 | -0 | 16 | -35 | 12 | -0 | -0 | -0 | -25 |
| Net profit | -2 | 21 | -14 | -12 | -30 | 13 | 22 | 104 | 44 | -12 | 3 | -2 | 122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 614 | 634 | 602 | 560 | 518 | 511 | 545 | 655 | 635 | 609 | 598 | 611 | 705 |
| Equity | 72 | 92 | 78 | 66 | 35 | 48 | 70 | 174 | 171 | 159 | 162 | 161 | 283 |
| Long-term debt | 499 | 490 | 467 | 455 | 441 | 422 | 404 | 384 | 405 | 379 | 352 | 322 | 0 |
| Short-term debt | 43 | 52 | 57 | 40 | 41 | 41 | 70 | 97 | 59 | 71 | 84 | 129 | 422 |
| Total debt | 543 | 542 | 524 | 494 | 482 | 463 | 475 | 481 | 464 | 450 | 436 | 451 | 422 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
PM Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Peter Møller | Management | 0 companies |