| Revenue | DKK -394K | -410% |
| EBITDA | DKK -394K | -410% |
| Net profit | DKK -3,4M | -271% |
| Total assets | DKK 67,8M | -5% |
| Equity | DKK 19,4M | -72% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -12 | -3 | 501 | 130 | -3 | -4 | 12 | 70 | -34 | 61 | 127 | -394 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -12 | -12 | -3 | 501 | 130 | -3 | -4 | 12 | 70 | -34 | 61 | 127 | -394 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -3 | -4 | -4 | -7 | -22 |
| EBIT | -8 | -12 | -12 | -3 | 501 | 130 | -3 | -4 | 11 | 67 | -38 | 57 | 120 | -417 |
| Net financials | 74 | 319 | 262 | 2.895 | 2.725 | 3.330 | 4.196 | 5.607 | 4.929 | 6.628 | 38.002 | 2.172 | 2.280 | -3.196 |
| Profit before tax | 66 | 306 | 249 | 2.892 | 3.226 | 3.461 | 4.193 | 5.603 | 4.940 | 6.943 | 37.839 | 1.996 | 2.400 | -3.613 |
| Tax | 16 | 77 | 61 | 52 | 13 | -0 | -0 | 50 | -0 | -6 | -615 | 526 | 418 | -218 |
| Net profit | 49 | 230 | 188 | 2.840 | 3.214 | 3.461 | 4.193 | 5.552 | 4.940 | 6.949 | 38.454 | 1.470 | 1.981 | -3.395 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.122 | 9.358 | 9.595 | 13.645 | 16.309 | 14.242 | 17.686 | 23.192 | 29.125 | 35.138 | 73.156 | 69.644 | 71.293 | 67.808 |
| Equity | 183 | 412 | 600 | 4.788 | 7.797 | 11.257 | 15.398 | 22.681 | 27.522 | 32.123 | 70.521 | 67.089 | 68.808 | 19.400 |
| Long-term debt | 3.000 | 3.000 | 3.000 | 3.000 | 3.000 | 0 | 0 | 0 | 1.272 | 2.577 | 2.488 | 2.454 | 2.399 | 2.323 |
| Short-term debt | 4.939 | 5.946 | 5.995 | 5.857 | 5.512 | 2.985 | 2.287 | 511 | 332 | 438 | 147 | 102 | 86 | 46.086 |
| Total debt | 7.939 | 8.946 | 8.995 | 8.857 | 8.512 | 2.985 | 2.287 | 511 | 1.603 | 3.015 | 2.635 | 2.556 | 2.485 | 48.408 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICOLI Holding ApS | Company | 90.0% | 20.0% | 2021 |
Hakuna Matata 2021 ApS | Company | 10.0% | 66.7% | 2021 |
| Individual | 33.3% | 10.0% | 2021 | |
| Individual | 33.3% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Drejer | Management | 0 companies |