| Revenue | DKK 0 | — |
| EBITDA | DKK 576K | +75% |
| Net profit | DKK 10,8M | +138% |
| Total assets | DKK 381,8M | -1% |
| Equity | DKK 357,3M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -20 | -26 | -30 | -48 | -57 | -51 | -76 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | -20 | -26 | -30 | -48 | -57 | -51 | -76 | -38 | -34 | 313 | 329 | 576 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -20 | -26 | -30 | -48 | -57 | -51 | -76 | -38 | -34 | 313 | 329 | 576 |
| Net financials | 9.448 | 16.029 | 10.158 | 17.819 | 14.145 | 68.009 | 25.510 | 16.086 | 28.508 | 88.944 | 49.597 | -28.866 | 10.288 |
| Profit before tax | 9.430 | 16.009 | 10.132 | 17.789 | 14.096 | 67.953 | 25.459 | 16.009 | 28.470 | 88.910 | 49.910 | -28.536 | 10.863 |
| Tax | -102 | -24 | -115 | 126 | -11 | -13 | -11 | -17 | -7 | 50 | 166 | 15 | 110 |
| Net profit | 9.532 | 16.033 | 10.247 | 17.663 | 14.107 | 67.965 | 25.470 | 16.026 | 28.477 | 88.860 | 49.744 | -28.551 | 10.753 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 128.258 | 232.063 | 278.958 | 296.554 | 382.009 | 439.053 | 262.316 | 301.425 | 319.984 | 430.255 | 420.833 | 384.103 | 381.848 |
| Equity | 38.329 | 54.362 | 64.609 | 82.272 | 96.380 | 164.345 | 189.815 | 205.841 | 234.318 | 323.178 | 375.122 | 346.571 | 357.324 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117 | 117 | 117 |
| Short-term debt | 89.929 | 177.701 | 214.349 | 214.281 | 285.630 | 274.708 | 72.501 | 95.584 | 85.666 | 107.078 | 45.594 | 37.414 | 24.348 |
| Total debt | 89.929 | 177.701 | 214.349 | 214.281 | 285.630 | 274.708 | 72.501 | 95.584 | 85.666 | 107.078 | 45.711 | 37.531 | 24.465 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VV Management | Management | 2009 | — | — |
FB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stubkjær Family Group ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Villy Vraa Nielsen | Management | 0 companies |
| Frans Bredmose Langkjær | Management | 0 companies |
| Peter Stubkjær Sørensen | Chairman | 0 companies |