| Revenue | DKK 288K | -1% |
| EBITDA | DKK 288K | -1% |
| Net profit | DKK 33K | -31% |
| Total assets | DKK 8,9M | +1% |
| Equity | DKK 1,2M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 61 | 142 | 256 | 334 | 380 | 389 | 373 | 330 | 316 | 342 | 312 | 290 | 288 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 61 | 142 | 256 | 334 | 380 | 389 | 373 | 330 | 316 | 342 | 312 | 290 | 288 |
| Depreciation & amort. | -72 | -72 | -72 | -72 | -72 | -72 | -22 | -24 | -24 | -24 | -24 | -24 | -24 |
| EBIT | -11 | 70 | 185 | 262 | 308 | 317 | 351 | 306 | 292 | 318 | 288 | 266 | 263 |
| Net financials | -6 | -36 | -34 | -19 | -130 | -139 | -132 | -199 | -235 | -226 | -727 | -203 | -220 |
| Profit before tax | -17 | 34 | 151 | 242 | 178 | 178 | 219 | 107 | 57 | 92 | -439 | 63 | 43 |
| Tax | -5 | 27 | 34 | 55 | 40 | 40 | 48 | 23 | 13 | 20 | -97 | 14 | 9 |
| Net profit | -12 | 7 | 117 | 187 | 138 | 138 | 171 | 83 | 45 | 72 | -343 | 49 | 33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.361 | 4.262 | 4.212 | 4.051 | 4.246 | 4.577 | 4.596 | 9.028 | 8.959 | 8.838 | 8.805 | 8.763 | 8.883 |
| Equity | 135 | 142 | 259 | 446 | 584 | 722 | 1.273 | 1.357 | 1.401 | 1.473 | 1.130 | 1.179 | 1.212 |
| Long-term debt | 2.145 | 1.895 | 1.645 | 308 | 3.395 | 3.589 | 0 | 2.638 | 2.282 | 1.881 | 1.120 | 958 | 839 |
| Short-term debt | 2.081 | 2.225 | 2.308 | 3.298 | 267 | 266 | 3.323 | 5.033 | 5.276 | 5.484 | 6.555 | 6.626 | 6.831 |
| Total debt | 4.226 | 4.120 | 3.953 | 3.605 | 3.662 | 3.855 | 3.323 | 7.671 | 7.558 | 7.365 | 7.675 | 7.584 | 7.671 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DF Management | Management | 2007 | — | — |
VM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICKY FOGEL HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Danny Fogel | Management | 0 companies |
| Vicky Maria Fogel | Chief Executive Officer | 0 companies |