| Revenue | DKK 394K | +4% |
| EBITDA | DKK 164K | -48% |
| Net profit | DKK -128K | -21% |
| Total assets | DKK 8,6M | -2% |
| Equity | DKK -978K | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 81 | 107 | 142 | 345 | 183 | 98 | 22 | 125 | 3.194 | 50 | 294 | 482 | 377 | 394 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 39 | 172 | 127 | 328 | 161 | 79 | 22 | 433 | 168 | 19 | 227 | 2.397 | 314 | 164 |
| Depreciation & amort. | -0 | 264 | 108 | -0 | -0 | -0 | -0 | -0 | 149 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 39 | -92 | 19 | 328 | 161 | 79 | 22 | 433 | 19 | 19 | 227 | 2.397 | 314 | 164 |
| Net financials | -258 | -217 | -213 | -216 | -222 | -211 | -215 | -234 | -185 | -154 | -341 | -365 | -450 | -329 |
| Profit before tax | -219 | -309 | -194 | 112 | -61 | -132 | -193 | 199 | -166 | -136 | -114 | 2.032 | -136 | -164 |
| Tax | -55 | -87 | -2 | -0 | 25 | -4 | -42 | 46 | 86 | -32 | -25 | 447 | -30 | -36 |
| Net profit | -164 | -222 | -192 | 112 | -85 | -128 | -150 | 152 | -252 | -103 | -89 | 1.585 | -106 | -128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.861 | 3.684 | 4.078 | 4.035 | 3.658 | 3.560 | 3.600 | 4.003 | 1.697 | 2.526 | 7.061 | 8.577 | 8.727 | 8.588 |
| Equity | -1.371 | -1.592 | -1.785 | -1.673 | -1.758 | -1.886 | -2.036 | -1.884 | -2.136 | -2.240 | -2.328 | -744 | -850 | -978 |
| Long-term debt | 1.932 | 1.932 | 1.932 | 1.932 | 1.932 | 1.932 | 1.915 | 1.900 | 826 | 1.618 | 5.364 | 5.304 | 5.190 | 5.023 |
| Short-term debt | 3.300 | 3.344 | 3.930 | 3.776 | 3.484 | 3.514 | 3.721 | 3.987 | 3.007 | 3.148 | 4.024 | 4.017 | 4.387 | 4.543 |
| Total debt | 5.231 | 5.276 | 5.862 | 5.708 | 5.416 | 5.446 | 5.636 | 5.887 | 3.834 | 4.766 | 9.389 | 9.321 | 9.577 | 9.567 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VP Management | Management | 2008 | — | — |
HB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VILP HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Pedersen | Management | 0 companies |
| Henning Biil | Management | 0 companies |