| Revenue | DKK -467K | -33% |
| EBITDA | DKK -467K | +33% |
| Net profit | DKK -541K | +43% |
| Total assets | DKK 340K | -65% |
| Equity | DKK -4,2M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 265 | 339 | 355 | 755 | 197 | 1.858 | 322 | -91 | -30 | -252 | -487 | -698 | -467 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -735 | -574 | -2 | -0 |
| EBITDA | 265 | 339 | 355 | 755 | 197 | 1.858 | 322 | -91 | -30 | -987 | -1.062 | -699 | -467 |
| Depreciation & amort. | -3 | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -160 | -460 | -60 | -60 |
| EBIT | 262 | 336 | 352 | 752 | 197 | 1.858 | 322 | -91 | -30 | -1.147 | -1.522 | -759 | -527 |
| Net financials | -289 | -288 | -177 | -246 | -147 | -152 | -163 | 43 | 39 | -75 | -95 | -183 | -181 |
| Profit before tax | -27 | 47 | 175 | 506 | 50 | 1.706 | 159 | -47 | 8 | -1.222 | -1.617 | -942 | -708 |
| Tax | -0 | -0 | -0 | -0 | -0 | 448 | -0 | -0 | -0 | -0 | -0 | -0 | -168 |
| Net profit | -27 | 47 | 175 | 506 | 50 | 1.258 | 159 | -47 | 8 | -1.222 | -1.617 | -942 | -541 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.496 | 5.509 | 5.664 | 7.137 | 5.532 | 7.127 | 9.675 | 2.814 | 2.650 | 2.641 | 1.638 | 978 | 340 |
| Equity | 167 | 214 | 389 | 896 | 946 | 2.204 | 2.362 | 2.315 | 323 | -1.097 | -2.714 | -3.656 | -4.197 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.329 | 5.295 | 5.275 | 6.242 | 4.586 | 4.475 | 7.313 | 499 | 2.327 | 3.739 | 4.352 | 4.634 | 4.537 |
| Total debt | 5.329 | 5.295 | 5.275 | 6.242 | 4.586 | 4.475 | 7.313 | 499 | 2.327 | 3.739 | 4.352 | 4.634 | 4.537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
AD Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AD-HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 15.0% | 15.0% | 2021 | |
VP. COJ ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Aksel Damm | Management | 0 companies |