| Revenue | DKK -7K | -4% |
| EBITDA | DKK -7K | +4% |
| Net profit | DKK -85K | -2% |
| Total assets | DKK 12K | +15% |
| Equity | DKK -3,9M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44.936 | 30.515 | 16.074 | 2.438 | 1.962 | -18 | -8 | 17.712 | -11 | -3 | -7 | -7 |
| Staff expenses | -1.382 | -1.599 | -1.360 | -412 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.538 | -1.014 | -3.464 | -934 | 439 | -18 | -8 | 17.712 | -11 | -3 | -7 | -7 |
| Depreciation & amort. | 914 | 994 | 9.389 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.625 | -2.008 | -12.853 | -939 | 439 | -18 | -8 | 17.712 | -11 | -3 | -7 | -7 |
| Net financials | -449 | -1.498 | -1.578 | -195 | -80 | -47 | -47 | -77 | -83 | -85 | -77 | -79 |
| Profit before tax | 317 | -3.506 | -14.432 | -1.134 | 359 | -65 | -55 | 17.636 | -94 | -88 | -84 | -85 |
| Tax | -328 | 328 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 |
| Net profit | 645 | -3.834 | -14.432 | -1.134 | 359 | -65 | -55 | 17.636 | -94 | -88 | -84 | -85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.204 | 27.819 | 14.093 | 12.110 | 1.223 | 114 | 12 | 12 | 11 | 11 | 11 | 12 |
| Equity | -2.073 | -5.906 | -20.338 | -21.472 | -21.113 | -21.178 | -21.233 | -3.598 | -3.691 | -3.779 | -3.863 | -3.948 |
| Long-term debt | 27.755 | 24.948 | 23.618 | 23.376 | 11.800 | 11.800 | 11.800 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.521 | 8.777 | 10.812 | 10.206 | 10.536 | 9.492 | 9.445 | 3.610 | 3.702 | 3.790 | 3.873 | 3.960 |
| Total debt | 34.277 | 33.725 | 34.430 | 33.582 | 22.336 | 21.292 | 21.245 | 3.610 | 3.702 | 3.790 | 3.873 | 3.960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Audit | Audit | 2009 | — | — |
HM Management | Management | 2011 | — | — |
MM Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIHØJGAARD HOLDING ApS | Company | 90.0% | 90.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Friis Børsting | Audit | 0 companies |
| Helle Mulvad Madsen | Management | 0 companies |
| Michael Mulvad Madsen | Management | 0 companies |