| Revenue | DKK 95K | -2857% |
| EBITDA | DKK 95K | +2857% |
| Net profit | DKK -16M | -226% |
| Total assets | DKK 36,8M | -31% |
| Equity | DKK 33,5M | -32% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 935 | 72 | 299 | 518 | 439 | 164 | 86 | 139 | 279 | 150 | 440 | 161 | -3 | 95 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 935 | 72 | 299 | 518 | 439 | 164 | 86 | 139 | 279 | 150 | 440 | 161 | -3 | 95 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 935 | 72 | 299 | 518 | 439 | 164 | 86 | 139 | 279 | 150 | 440 | 161 | -3 | 95 |
| Net financials | 778 | 1.412 | 2.290 | 1.717 | 991 | -345 | -1.115 | -837 | 3.613 | 7.483 | 3.556 | 7.112 | 16.280 | -16.041 |
| Profit before tax | 1.713 | 1.483 | 2.589 | 2.235 | 1.430 | -181 | -1.030 | -698 | 3.892 | 7.633 | 3.996 | 7.273 | 16.276 | -15.946 |
| Tax | 101 | 395 | 637 | 530 | 323 | -34 | -222 | 300 | 408 | 1.679 | 879 | 1.726 | 3.581 | 75 |
| Net profit | 1.612 | 1.089 | 1.952 | 1.704 | 1.108 | -147 | -807 | -998 | 3.484 | 5.954 | 3.117 | 5.547 | 12.695 | -16.021 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.537 | 16.497 | 19.180 | 20.854 | 21.631 | 20.928 | 19.871 | 19.116 | 22.715 | 29.882 | 32.076 | 38.448 | 52.976 | 36.757 |
| Equity | 14.786 | 15.875 | 17.827 | 19.531 | 20.639 | 20.492 | 19.684 | 18.686 | 22.170 | 28.124 | 31.241 | 36.789 | 49.484 | 33.463 |
| Long-term debt | 0 | 0 | 621 | 500 | 277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 750 | 622 | 732 | 823 | 715 | 437 | 186 | 430 | 545 | 1.758 | 835 | 1.660 | 3.492 | 3.294 |
| Total debt | 750 | 622 | 1.353 | 1.323 | 992 | 437 | 186 | 430 | 545 | 1.758 | 835 | 1.660 | 3.492 | 3.294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IH Audit | Audit | 1971 | — | — |
VG Management | Management | 1971 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1971 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2002 | |
| Individual | 25.0% | 25.0% | 2002 | |
| Individual | 15.0% | 15.0% | 2002 | |
| Individual | 15.0% | 15.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Iver Hansen Iversen | Audit | 0 companies |
| Viggo Gunnar Velin | Management | 0 companies |
| Niels Ebbe Valdal | Board of Directors | 0 companies |