| Revenue | DKK 507K | -268% |
| EBITDA | DKK 453K | +228% |
| Net profit | DKK -94K | +83% |
| Total assets | DKK 3,8M | +8% |
| Equity | DKK 2,4M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.425 | 1.017 | 393 | 899 | -201 | 190 | -385 | -107 | 4.023 | 164 | -78 | -302 | 507 |
| Staff expenses | -14 | -257 | -256 | -262 | -258 | -257 | -259 | -52 | -53 | -59 | -54 | -53 | -54 |
| EBITDA | 1.411 | 760 | 137 | 637 | -459 | -66 | -644 | -159 | 3.970 | 104 | -132 | -355 | 453 |
| Depreciation & amort. | -175 | -268 | -304 | -315 | 197 | -197 | -152 | -152 | -152 | -130 | -130 | -130 | -0 |
| EBIT | 1.236 | 492 | -167 | 322 | -656 | -263 | -796 | -311 | 3.818 | -25 | -262 | -485 | 453 |
| Net financials | -98 | -78 | -98 | -94 | -51 | -109 | -122 | -135 | -163 | -115 | -49 | -56 | -21 |
| Profit before tax | 1.138 | 414 | -265 | 228 | -706 | -372 | -918 | -446 | 3.655 | -141 | -310 | -540 | 431 |
| Tax | 285 | 71 | -66 | 45 | -166 | -76 | -196 | 43 | 0 | -0 | 0 | -0 | 526 |
| Net profit | 853 | 344 | -198 | 183 | -540 | -296 | -723 | -489 | 3.655 | -141 | -310 | -540 | -94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.669 | 5.181 | 4.830 | 5.175 | 4.703 | 4.558 | 3.852 | 3.368 | 7.447 | 5.071 | 4.550 | 3.512 | 3.786 |
| Equity | 1.913 | 2.256 | 2.058 | 2.241 | 1.915 | 1.619 | 896 | 407 | 4.062 | 3.921 | 3.411 | 2.671 | 2.376 |
| Long-term debt | 566 | 506 | 437 | 592 | 712 | 720 | 712 | 712 | 401 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.628 | 1.987 | 2.009 | 2.008 | 1.848 | 2.067 | 2.244 | 2.249 | 2.983 | 1.149 | 1.139 | 841 | 1.012 |
| Total debt | 2.194 | 2.493 | 2.445 | 2.599 | 2.560 | 2.787 | 2.955 | 2.961 | 3.384 | 1.149 | 1.139 | 841 | 1.012 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VANGHØJ ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Frey Vanghøj Andersen | Management | 0 companies |
| Mette Vanghøj Andersen | Board of Directors | 0 companies |
| Else Andersen | Chairman | 0 companies |
| Per Vanghøj Andersen | Chairman | 0 companies |