| Revenue | DKK -79K | -239% |
| EBITDA | DKK -79K | -239% |
| Net profit | DKK -40K | +13% |
| Total assets | DKK 8,7M | +0% |
| Equity | DKK 49K | -45% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 219 | 205 | -3 | -44 | 76 | 103 | 142 | 2 | 79 | 63 | 144 | 121 | 57 | -79 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 219 | 205 | -3 | -44 | 76 | 103 | 142 | 2 | 79 | 63 | 144 | 121 | 57 | -79 |
| Depreciation & amort. | 65 | -65 | -65 | -65 | -65 | -65 | -65 | -65 | -65 | -65 | -65 | -65 | -65 | -65 |
| EBIT | 154 | 141 | -67 | -109 | 11 | 39 | 77 | -63 | 14 | -2 | 80 | 56 | -8 | -143 |
| Net financials | -21 | -34 | -69 | -5 | -8 | -4 | -1 | -58 | -41 | -63 | -82 | -81 | -51 | 92 |
| Profit before tax | 133 | 107 | -137 | -114 | 3 | 35 | 76 | -121 | -27 | -65 | -2 | -25 | -58 | -51 |
| Tax | 33 | 91 | -28 | -66 | 15 | 22 | 31 | -12 | 8 | 0 | 13 | -5 | -13 | -11 |
| Net profit | 100 | 15 | -108 | -48 | -12 | 13 | 45 | -108 | -35 | -65 | -16 | -19 | -46 | -40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.491 | 12.624 | 12.509 | 12.808 | 8.918 | 7.518 | 10.721 | 10.861 | 11.161 | 11.316 | 11.548 | 12.043 | 8.697 | 8.721 |
| Equity | 473 | 488 | 380 | 332 | 320 | 333 | 378 | 270 | 234 | 170 | 154 | 135 | 89 | 49 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.521 | 11.587 | 11.609 | 12.003 | 8.114 | 6.701 | 9.859 | 10.119 | 10.442 | 10.663 | 10.911 | 11.439 | 8.152 | 8.230 |
| Total debt | 11.521 | 11.587 | 11.609 | 12.003 | 8.114 | 6.701 | 9.859 | 10.119 | 10.442 | 10.663 | 10.911 | 11.439 | 8.152 | 8.230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NV Management | Management | 2024 | — | — |
JV Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STIHOLT FINANS ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Nan Vangsgård Stiholt | Management | 0 companies |
| Jørgen Vangsgaard | Management | 0 companies |