| Revenue | DKK -254K | +99% |
| EBITDA | DKK -1,1M | +22% |
| Net profit | DKK 185K | -83% |
| Total assets | DKK 9,9M | +2% |
| Equity | DKK 9,5M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101 | 119 | 142 | -46 | -303 | -357 | -675 | -320 | 20 | -20 | -20 | -40 | -128 | -254 |
| Staff expenses | -0 | -0 | -0 | -266 | -484 | -169 | -1.244 | -1.401 | -19 | -283 | -171 | -338 | -1.291 | -720 |
| EBITDA | 54 | -242 | 87 | -311 | -787 | -526 | -1.938 | -1.721 | 39 | -303 | -192 | -379 | -1.418 | -1.103 |
| Depreciation & amort. | -46 | -54 | -64 | -325 | -112 | -369 | -213 | -213 | -74 | -139 | -131 | -128 | -179 | -95 |
| EBIT | 8 | -296 | 23 | -636 | -899 | -894 | -2.152 | -1.934 | -35 | -442 | -323 | -506 | -1.597 | -1.198 |
| Net financials | 684 | 2.509 | 1.263 | 40 | 1.263 | 1.336 | 9.256 | -436 | 300 | 400 | 61 | 319 | 2.603 | 1.355 |
| Profit before tax | 692 | 2.213 | 1.286 | -596 | 364 | 442 | 7.104 | -2.370 | 1.053 | -42 | -262 | -187 | 1.112 | 157 |
| Tax | 42 | -15 | 56 | -237 | -117 | -318 | 281 | -0 | -0 | -0 | -489 | -38 | 30 | -28 |
| Net profit | 650 | 2.228 | 1.230 | -359 | 481 | 761 | 6.823 | -2.370 | 1.053 | -42 | 227 | -148 | 1.083 | 185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.788 | 8.743 | 8.858 | 8.196 | 9.819 | 9.622 | 14.419 | 11.468 | 11.881 | 11.812 | 11.984 | 12.193 | 9.645 | 9.869 |
| Equity | 3.754 | 5.832 | 6.762 | 6.403 | 6.884 | 7.644 | 13.817 | 10.797 | 11.851 | 11.809 | 11.979 | 9.190 | 9.423 | 9.547 |
| Long-term debt | 1.530 | 1.000 | 1.221 | 1.011 | 1.511 | 1.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.504 | 1.911 | 875 | 732 | 1.424 | 967 | 602 | 671 | 30 | 3 | 5 | 2.869 | 111 | 291 |
| Total debt | 4.034 | 2.912 | 2.096 | 1.743 | 2.935 | 1.978 | 602 | 671 | 30 | 3 | 5 | 2.869 | 111 | 291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 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 |