| Revenue | DKK 511K | -59% |
| EBITDA | DKK -72K | -149% |
| Net profit | DKK -57K | -210% |
| Total assets | DKK 697K | -24% |
| Equity | DKK 430K | -12% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 964 | 686 | 635 | 1.037 | 1.075 | 904 | 1.101 | 1.242 | 1.088 | 1.294 | 1.215 | 1.246 | 511 |
| Staff expenses | -841 | -686 | -708 | -760 | -771 | -941 | -998 | -1.051 | -1.067 | -1.225 | -1.028 | -1.101 | -583 |
| EBITDA | 122 | -0 | -73 | 277 | 303 | -37 | 103 | 191 | 21 | 68 | 187 | 145 | -72 |
| Depreciation & amort. | -58 | -78 | -35 | -41 | -66 | -66 | -66 | -74 | -58 | -19 | -92 | -79 | -0 |
| EBIT | 65 | -78 | -108 | 236 | 237 | -103 | 37 | 117 | -37 | 50 | 96 | 66 | -72 |
| Net financials | -3 | -6 | 0 | 6 | 1 | -5 | -1 | -1 | -3 | -4 | -4 | 0 | -1 |
| Profit before tax | 62 | -84 | -108 | 242 | 238 | -108 | 36 | 116 | -40 | 46 | 92 | 66 | -72 |
| Tax | 16 | 1 | -5 | 9 | 38 | -22 | 8 | 27 | -15 | 11 | 24 | 15 | -16 |
| Net profit | 46 | -85 | -103 | 232 | 200 | -86 | 28 | 89 | -25 | 35 | 68 | 52 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.029 | 679 | 495 | 683 | 800 | 682 | 714 | 881 | 1.111 | 874 | 874 | 912 | 697 |
| Equity | 309 | 223 | 120 | 303 | 383 | 297 | 325 | 414 | 389 | 423 | 492 | 486 | 430 |
| Long-term debt | 188 | 50 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 533 | 406 | 369 | 380 | 406 | 385 | 388 | 467 | 722 | 450 | 382 | 426 | 267 |
| Total debt | 721 | 455 | 375 | 380 | 406 | 385 | 388 | 467 | 722 | 450 | 382 | 426 | 267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
KK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DESCHLER HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Kim Konrad Deschler | Management | 0 companies |