| Revenue | DKK 2,8M | +73% |
| EBITDA | DKK 1,2M | +1425% |
| Net profit | DKK 892K | +590% |
| Total assets | DKK 8,3M | +3% |
| Equity | DKK 4,6M | +26% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59 | 192 | 79 | 407 | 920 | 1.685 | 1.127 | 1.967 | 1.752 | 3.649 | 4.469 | 1.631 | 2.828 |
| Staff expenses | -0 | -0 | -0 | -0 | -17 | -550 | -603 | -826 | -989 | -843 | -1.156 | -1.724 | -1.601 |
| EBITDA | 59 | 192 | 79 | 407 | 389 | 1.135 | 523 | 1.140 | 763 | 2.806 | 3.313 | -93 | 1.227 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -65 | -65 | -71 | -70 | -69 | -6 |
| EBIT | 59 | 192 | 79 | 407 | 389 | 1.135 | 523 | 1.075 | 698 | 2.735 | 3.243 | -162 | 1.221 |
| Net financials | -0 | -2 | -3 | -4 | -6 | -13 | -17 | -24 | -28 | -77 | -78 | -46 | -53 |
| Profit before tax | 58 | 190 | 77 | 404 | 383 | 1.122 | 507 | 1.051 | 670 | 2.659 | 3.165 | -208 | 1.168 |
| Tax | 17 | 51 | 22 | 110 | 93 | 257 | 121 | 240 | 158 | 590 | 691 | -26 | 276 |
| Net profit | 42 | 139 | 55 | 294 | 289 | 865 | 386 | 811 | 513 | 2.068 | 2.474 | -182 | 892 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 283 | 550 | 666 | 1.251 | 1.902 | 4.843 | 5.096 | 7.278 | 6.737 | 10.126 | 9.422 | 8.084 | 8.339 |
| Equity | 168 | 307 | 362 | 656 | 945 | 1.810 | 1.996 | 2.657 | 2.819 | 3.888 | 3.910 | 3.656 | 4.594 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 67 | 67 | 0 | 0 | 0 |
| Short-term debt | 115 | 243 | 304 | 596 | 957 | 3.033 | 3.092 | 4.591 | 3.841 | 6.161 | 5.512 | 4.419 | 3.746 |
| Total debt | 115 | 243 | 304 | 596 | 957 | 3.033 | 3.092 | 4.612 | 3.908 | 6.229 | 5.512 | 4.419 | 3.746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MONCHAMP HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Monchamp | Management | 0 companies |