| Revenue | DKK 25K | -101% |
| EBITDA | DKK 25K | +101% |
| Net profit | DKK -1,3M | +57% |
| Total assets | DKK 509K | -78% |
| Equity | DKK -5,6M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.780 | 1.681 | 2.700 | 3.096 | — | 3.035 | 3.102 | 2.025 | 652 | -506 | -3.242 | 25 |
| Staff expenses | -2.942 | -3.714 | -2.648 | -3.089 | -2.880 | -2.914 | -3.353 | -2.720 | -2.440 | -435 | -13 | -0 |
| EBITDA | -1.162 | -2.033 | 53 | 7 | 785 | 121 | -250 | -695 | -1.788 | -940 | -3.230 | 25 |
| Depreciation & amort. | 852 | 917 | 610 | -613 | -200 | -68 | -89 | -30 | -32 | -29 | -592 | -0 |
| EBIT | -2.014 | -2.951 | -558 | -606 | 585 | 52 | -339 | -726 | -1.819 | -969 | -3.821 | 25 |
| Net financials | -67 | -78 | -14 | 33 | 81 | 104 | 78 | 63 | 30 | -26 | -135 | -273 |
| Profit before tax | -2.081 | -3.028 | -572 | -573 | 666 | 156 | -261 | -663 | -1.789 | -995 | -3.956 | -247 |
| Tax | -517 | -756 | -131 | -133 | 150 | 34 | -57 | -146 | -392 | -219 | -871 | 1.084 |
| Net profit | -1.564 | -2.273 | -442 | -440 | 516 | 122 | -204 | -517 | -1.398 | -777 | -3.086 | -1.331 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.727 | 4.222 | 3.110 | 2.601 | 3.509 | 3.275 | 3.477 | 2.592 | 1.766 | 1.010 | 2.347 | 509 |
| Equity | 2.850 | 2.577 | 2.135 | 1.696 | 2.212 | 2.333 | 2.129 | 1.613 | 215 | -562 | -4.517 | -5.599 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57 | 106 | 125 | 0 |
| Short-term debt | 1.877 | 1.645 | 974 | 905 | 1.298 | 931 | 1.343 | 980 | 1.494 | 1.467 | 6.739 | 6.108 |
| Total debt | 1.877 | 1.645 | 974 | 905 | 1.298 | 931 | 1.343 | 980 | 1.551 | 1.573 | 6.864 | 6.108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANISH MANAGEMENT GROUP ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Frantz Longhi | Management | 0 companies |
| Keld Erik Sørensen | Board of Directors | 0 companies |
| Gorm Himmer | Chairman | 0 companies |