| Revenue | DKK -79K | -31% |
| EBITDA | DKK -79K | +35% |
| Net profit | DKK -336K | -52% |
| Total assets | DKK 2,5M | -15% |
| Equity | DKK -367K | -1080% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.475 | 1.512 | 1.521 | 1.651 | 1.534 | 1.487 | 1.523 | 1.459 | -51 | 143 | -15 | -64 | -115 | -79 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -40 | -48 | -39 | -0 | -0 |
| EBITDA | -672 | 1.512 | 1.521 | 1.501 | 1.534 | 1.487 | 1.478 | -2.789 | -51 | 3 | -63 | -103 | -123 | -79 |
| Depreciation & amort. | -402 | -402 | -402 | -402 | -402 | -422 | -402 | -402 | -1 | -14 | -14 | -14 | -12 | -10 |
| EBIT | -1.074 | 1.111 | 1.119 | 1.100 | 1.132 | 1.065 | 1.076 | -3.191 | -51 | -11 | -77 | -117 | -135 | -89 |
| Net financials | -1.160 | -1.129 | -1.050 | -1.116 | -992 | -918 | -844 | -780 | -277 | -240 | -56 | -86 | -148 | -113 |
| Profit before tax | 86 | -18 | 70 | -17 | 141 | 148 | 232 | -3.971 | -328 | -250 | -133 | -203 | -282 | -203 |
| Tax | 22 | -3 | 13 | -50 | 19 | 33 | 53 | -136 | -82 | -53 | -29 | -45 | -62 | 133 |
| Net profit | 65 | -15 | 57 | 34 | 121 | 115 | 179 | -3.835 | -246 | -198 | -104 | -159 | -220 | -336 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.383 | 29.981 | 29.584 | 29.787 | 28.849 | 28.529 | 28.012 | 24.500 | 4.938 | 534 | 415 | 2.646 | 2.894 | 2.473 |
| Equity | 156 | -171 | -114 | -81 | 41 | 155 | 335 | -3.501 | -3.747 | -3.944 | 348 | 189 | -31 | -367 |
| Long-term debt | -13.980 | 13.635 | 13.432 | 13.236 | 13.038 | 12.836 | 12.636 | 10.566 | 8.670 | 4.452 | 0 | 0 | 0 | 0 |
| Short-term debt | -16.525 | 16.487 | 16.157 | 15.953 | 15.018 | 14.684 | 14.111 | 17.435 | 15 | 24 | 67 | 2.456 | 2.925 | 2.840 |
| Total debt | -30.505 | 30.121 | 29.589 | 29.189 | 28.057 | 27.520 | 26.747 | 28.001 | 8.685 | 4.476 | 67 | 2.456 | 2.925 | 2.840 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VMN INVEST ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Varny Møller Nielsen | Management | 0 companies |