| Revenue | DKK 2,7M | +292% |
| EBITDA | DKK 343K | +18% |
| Net profit | DKK 205K | +7% |
| Total assets | DKK 3,1M | +48% |
| Equity | DKK 788K | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -68 | 24 | 77 | 68 | 119 | 102 | 135 | 189 | 162 | 118 | 179 | 303 | 678 | 2.656 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -123 | -388 | -393 |
| EBITDA | -68 | 68 | 77 | 68 | 119 | 102 | 135 | 189 | 162 | 118 | 168 | 180 | 290 | 343 |
| Depreciation & amort. | 12 | -22 | -29 | -39 | -43 | -44 | -34 | -25 | -14 | -14 | -14 | -14 | -21 | -63 |
| EBIT | -81 | 46 | 48 | 29 | 76 | 58 | 101 | 165 | 148 | 104 | 154 | 166 | 269 | 280 |
| Net financials | -23 | -63 | -26 | -24 | 158 | -30 | -23 | -24 | -13 | -22 | -16 | -23 | -24 | -22 |
| Profit before tax | -104 | 105 | 22 | 5 | 234 | 28 | 78 | 141 | 135 | 82 | 138 | 142 | 245 | 258 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 45 | 18 | 30 | 27 | 54 | 53 |
| Net profit | -104 | 105 | 22 | 5 | 234 | 28 | 78 | 141 | 90 | 63 | 108 | 115 | 191 | 205 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 914 | 920 | 926 | 981 | 1.334 | 1.227 | 2.096 | 1.251 | 1.300 | 1.381 | 1.536 | 1.754 | 2.072 | 3.070 |
| Equity | -268 | 373 | -351 | -346 | -112 | -84 | -6 | 135 | 225 | 288 | 396 | 511 | 643 | 788 |
| Long-term debt | 0 | -24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.182 | -1.268 | 1.277 | 1.326 | 1.446 | 1.311 | 2.102 | 1.117 | 1.055 | 1.068 | 1.112 | 1.215 | 1.396 | 2.260 |
| Total debt | 1.182 | -1.292 | 1.277 | 1.326 | 1.446 | 1.311 | 2.102 | 1.117 | 1.055 | 1.068 | 1.112 | 1.215 | 1.396 | 2.260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Management | Management | 2010 | — | — |
BK Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Faurskov Rasmussen | Management | 0 companies |
| Bent Kallerup Pedersen | Management | 0 companies |