| Revenue | DKK 208K | -88% |
| EBITDA | DKK -196K | -132% |
| Net profit | DKK -194K | -143% |
| Total assets | DKK 4,1M | -2% |
| Equity | DKK 985K | -41% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -233 | -14 | 1.859 | 1.883 | 725 | 2.670 | 1.336 | 1.036 | 1.359 | 2.535 | 1.413 | 1.662 | 208 |
| Staff expenses | -58 | -0 | -354 | -1.196 | -1.024 | -1.100 | -1.116 | -1.118 | -797 | -943 | -862 | -1.043 | -403 |
| EBITDA | -292 | -14 | 1.505 | 687 | -299 | 1.570 | 221 | -82 | 678 | 1.592 | 552 | 619 | -196 |
| Depreciation & amort. | -17 | -17 | 17 | 41 | 41 | 41 | 16 | 12 | -0 | 15 | 24 | 24 | 16 |
| EBIT | -309 | -31 | 1.488 | 646 | -340 | 1.528 | 205 | -94 | 678 | 1.577 | 528 | 595 | -212 |
| Net financials | -1 | -3 | -1 | -0 | -1 | -7 | -12 | -9 | -15 | -8 | -73 | 10 | 14 |
| Profit before tax | -310 | -35 | 1.487 | 645 | -341 | 1.521 | 193 | -103 | 663 | 1.570 | 454 | 605 | -198 |
| Tax | -1 | -71 | 364 | 184 | -72 | 304 | 56 | -19 | 137 | 368 | 106 | 157 | -0 |
| Net profit | -308 | 37 | 1.123 | 461 | -270 | 1.217 | 137 | -83 | 526 | 1.202 | 348 | 448 | -194 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 123 | 175 | 2.040 | 2.088 | 1.384 | 3.104 | 2.612 | 2.652 | 3.365 | 4.450 | 4.520 | 4.151 | 4.086 |
| Equity | 50 | 87 | 1.210 | 1.573 | 1.202 | 2.316 | 2.347 | 1.155 | 681 | 1.883 | 2.231 | 1.679 | 985 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 88 | 829 | 514 | 182 | 787 | 264 | 1.496 | 2.683 | 2.564 | 2.286 | 2.469 | 3.101 |
| Total debt | 73 | 88 | 829 | 514 | 182 | 787 | 264 | 1.496 | 2.683 | 2.564 | 2.286 | 2.469 | 3.101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DP Management | Management | 2011 | — | — |
NT Management | Management | 2010 | — | — |
KP Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vilandt International Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Puggaard Vilandt | Management | 0 companies |
| Niels Theilmann Møller | Management | 0 companies |
| Karl Peter Roe Vædeled Vilandt | Management | 0 companies |