| Revenue | DKK -416K | +208% |
| EBITDA | DKK -1,7M | +83% |
| Net profit | DKK 2,7M | +110% |
| Total assets | DKK 34,8M | +2% |
| Equity | DKK 31M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -44 | — | — | — | — | -940 | -1.392 | -954 | -438 | 504 | -699 | -135 | -416 |
| Staff expenses | -109 | -0 | -0 | -100 | -0 | -0 | -3.335 | -3.542 | -3.756 | -3.516 | -3.719 | -3.296 | -3.371 | -1.270 |
| EBITDA | -125 | -44 | -24 | -123 | -17 | -2.031 | -5.276 | -4.934 | -4.710 | -3.954 | -3.215 | -3.995 | -9.816 | -1.686 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -239 | -294 | -439 | -588 | -551 | -551 | -388 | -7 |
| EBIT | -125 | -44 | -24 | -123 | -17 | -2.031 | -5.514 | -5.228 | -5.150 | -4.541 | -3.766 | -4.546 | -10.203 | -1.693 |
| Net financials | 399 | 7.397 | 9.873 | 21.004 | 27.744 | 38.322 | 8.482 | 3.199 | 824 | 2.190 | -408 | 933 | -17.143 | 4.341 |
| Profit before tax | 273 | 7.353 | 9.848 | 20.881 | 27.726 | 36.291 | 2.968 | -2.029 | -4.325 | -2.351 | -4.174 | -3.613 | -27.346 | 2.648 |
| Tax | 6 | 4 | 8 | -9 | 33 | -244 | -0 | -0 | 15 | -0 | -32 | -16 | -0 | -25 |
| Net profit | 267 | 7.349 | 9.840 | 20.890 | 27.693 | 36.535 | 2.968 | -2.029 | -4.340 | -2.351 | -4.143 | -3.596 | -27.346 | 2.674 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.155 | 9.478 | 19.400 | 41.264 | 69.336 | 105.711 | 103.226 | 91.566 | 90.164 | 87.876 | 78.498 | 76.861 | 34.112 | 34.758 |
| Equity | 1.021 | 8.370 | 18.210 | 39.100 | 66.793 | 101.728 | 95.696 | 83.667 | 73.126 | 67.875 | 63.733 | 56.615 | 28.869 | 31.043 |
| Long-term debt | 858 | 817 | 789 | 1.086 | 1.453 | 544 | 3.720 | 3.714 | 9.719 | 13.789 | 11.013 | 14.013 | 2.687 | 1.533 |
| Short-term debt | 276 | 291 | 401 | 1.078 | 1.089 | 3.439 | 3.810 | 4.185 | 7.318 | 6.212 | 3.753 | 6.233 | 2.557 | 2.182 |
| Total debt | 1.133 | 1.108 | 1.190 | 2.164 | 2.543 | 3.982 | 7.529 | 7.899 | 17.037 | 20.001 | 14.765 | 20.246 | 5.243 | 3.715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2008 | — | — |
HB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Henning Biil | Management | 0 companies |