| Revenue | DKK 963K | -73% |
| EBITDA | DKK 337K | -76% |
| Net profit | DKK 244K | -78% |
| Total assets | DKK 3M | -15% |
| Equity | DKK 1,3M | +22% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 665 | 2.114 | 2.744 | 2.161 | 4.517 | 5.229 | 4.984 | 2.675 | 3.067 | 3.565 | 963 |
| Staff expenses | -0 | -1.212 | -1.946 | -1.965 | -3.635 | -4.066 | -3.793 | -2.337 | -2.403 | -2.185 | -626 |
| EBITDA | 577 | 901 | 798 | 196 | 882 | 1.130 | 1.009 | 337 | 663 | 1.380 | 337 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -19 | -71 | -173 | -132 | -19 | -0 |
| EBIT | 577 | 901 | 798 | 196 | 882 | 1.111 | 938 | 164 | 531 | 1.361 | 337 |
| Net financials | -2 | 10 | 19 | -15 | -7 | -75 | -46 | -17 | -9 | 46 | -24 |
| Profit before tax | 575 | 912 | 817 | 181 | 875 | 1.036 | 892 | 147 | 522 | 1.407 | 313 |
| Tax | 145 | 229 | 202 | 45 | 195 | 241 | 200 | 38 | 118 | 286 | 69 |
| Net profit | 430 | 683 | 616 | 136 | 679 | 795 | 692 | 109 | 404 | 1.121 | 244 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.132 | 1.277 | 1.749 | 948 | 1.966 | 4.873 | 5.012 | 5.140 | 5.956 | 3.549 | 3.027 |
| Equity | 131 | 134 | 134 | 171 | 250 | 1.045 | 1.337 | 1.246 | 1.250 | 1.090 | 1.334 |
| Long-term debt | 119 | 229 | 201 | 17 | 195 | 849 | 929 | 728 | 690 | 0 | 0 |
| Short-term debt | 883 | 914 | 1.413 | 760 | 1.521 | 2.958 | 2.743 | 3.166 | 4.016 | 2.459 | 1.684 |
| Total debt | 1.002 | 1.143 | 1.614 | 777 | 1.716 | 3.807 | 3.672 | 3.894 | 4.705 | 2.459 | 1.684 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VW Management | Management | 2016 | — | — |
KN Management | Management | 2008 | — | — |
HW Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vivi Sejr Holding ApS | Company | 50.0% | 50.0% | 2016 |
KNN HOLDING BRANDE ApS | Company | 50.0% | 50.0% | 2016 |
Sonne Holding Silkeborg ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Vivi Winther Sejr | Management | 0 companies |
| Klaus Nikolaj Nielsen | Management | 0 companies |
| Henrik Westergaard Mathiesen | Management | 0 companies |