| Revenue | DKK 1,2M | +116% |
| EBITDA | DKK 646K | +1824% |
| Net profit | DKK 436K | +1070% |
| Total assets | DKK 2,4M | +35% |
| Equity | DKK 2M | +28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -65 | 279 | 14 | 679 | 1.084 | 949 | 1.013 | 1.039 | 1.220 | 1.655 | 1.489 | 865 | 567 | 1.225 |
| Staff expenses | -0 | -0 | -0 | -0 | -48 | -124 | -98 | -154 | -211 | -386 | -624 | -682 | -533 | -579 |
| EBITDA | -65 | 279 | 14 | 679 | 1.036 | 711 | 870 | 885 | 1.010 | 1.269 | 860 | 143 | 34 | 646 |
| Depreciation & amort. | -119 | -122 | -109 | -306 | -358 | -409 | -562 | -482 | -493 | -416 | -301 | -125 | -93 | -92 |
| EBIT | -183 | 157 | -95 | 373 | 678 | 302 | 308 | 403 | 516 | 853 | 560 | 18 | -59 | 554 |
| Net financials | -0 | -2 | -5 | -130 | -149 | -129 | -127 | -95 | -69 | -52 | 1 | -2 | 6 | 10 |
| Profit before tax | -184 | 156 | -100 | 243 | 529 | 172 | 181 | 309 | 447 | 801 | 561 | 16 | -54 | 565 |
| Tax | -0 | -0 | -0 | -0 | 60 | 31 | 41 | 70 | 100 | 177 | 126 | 6 | -9 | 129 |
| Net profit | -184 | 156 | -100 | 243 | 470 | 141 | 140 | 239 | 347 | 624 | 435 | 10 | -45 | 436 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 412 | 438 | 243 | 2.458 | 2.792 | 2.809 | 2.140 | 1.868 | 1.985 | 1.998 | 2.305 | 1.888 | 1.770 | 2.390 |
| Equity | -428 | -272 | -373 | -130 | 340 | 482 | 622 | 861 | 1.057 | 1.531 | 1.816 | 1.576 | 1.531 | 1.967 |
| Long-term debt | 0 | 0 | 0 | 1.824 | 1.747 | 1.661 | 589 | 496 | 398 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 840 | 711 | 616 | 763 | 662 | 631 | 930 | 511 | 531 | 467 | 489 | 312 | 238 | 398 |
| Total debt | 840 | 711 | 616 | 2.587 | 2.409 | 2.292 | 1.519 | 1.007 | 928 | 467 | 489 | 312 | 238 | 398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2009 | — | — |
VK Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Karlog Fonds aps | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Mortensen | Management | 0 companies |
| Vicki Karlog Havmand | Chief Executive Officer | 0 companies |