| Revenue | DKK -8K | -90% |
| EBITDA | DKK -8K | +100% |
| Net profit | DKK -10K | +100% |
| Total assets | DKK 3K | -34% |
| Equity | DKK -19,7M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.053 | 1.060 | 901 | -385 | -149 | -23 | -15 | -16 | -1 | 123 | -26 | -70 | -80 | -8 |
| Staff expenses | -933 | -104 | -215 | -84 | -184 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.120 | 956 | 686 | -469 | -334 | -23 | -15 | -16 | -1 | 123 | -26 | -70 | -27.175 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.120 | 956 | 686 | -469 | -334 | -23 | -15 | -16 | -1 | 123 | -26 | -70 | -27.175 | -8 |
| Net financials | -391 | -811 | -1.007 | -528 | -542 | -693 | -527 | 443 | -199 | -85 | 2.977 | -0 | 0 | -2 |
| Profit before tax | 2.729 | 145 | -321 | -997 | -876 | -716 | -542 | 427 | -200 | 38 | 2.950 | -70 | -27.175 | -10 |
| Tax | 692 | -51 | -68 | -485 | 528 | -1.074 | -115 | 94 | -44 | 8 | 651 | -15 | -4.734 | -0 |
| Net profit | 2.037 | 196 | -253 | -512 | -1.404 | 358 | -427 | 333 | -156 | 30 | 2.299 | -55 | -22.441 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.637 | 16.951 | 22.023 | 24.798 | 25.975 | 26.741 | 26.944 | 27.041 | 27.117 | 27.117 | 27.102 | 27.101 | 5 | 3 |
| Equity | 2.383 | 2.579 | 2.326 | 1.814 | 410 | 768 | 341 | 674 | 518 | 548 | 2.848 | 2.793 | -19.648 | -19.658 |
| Long-term debt | 4.807 | 10.074 | 11.196 | 11.441 | 8.699 | 8.970 | 5.737 | 5.737 | 5.737 | 5.737 | 5.737 | 5.737 | 5.737 | 10.339 |
| Short-term debt | 4.755 | 3.657 | 7.928 | 9.178 | 12.639 | 12.843 | 16.826 | 16.496 | 16.772 | 16.734 | 13.768 | 13.837 | 13.915 | 9.322 |
| Total debt | 9.562 | 13.731 | 19.124 | 20.619 | 21.338 | 21.812 | 22.563 | 22.233 | 22.509 | 22.470 | 19.505 | 19.574 | 19.652 | 19.661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS | Founder | 2011 | — | — |
FP Management | Management | 2011 | — | — |
SM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2012 | |
SILVERSNOW ApS | Company | 20.0% | 20.0% | 2013 |
Relentless 670820 Strength Aps | Company | 20.0% | 20.0% | 2012 |
Hagh Holding ApS | Company | 15.0% | 15.0% | 2016 |
LARS H. PETERSEN ApS | Company | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Vortex Systemtechnik GmbH & Co. KG | Founder | 0 companies |
| Fritz Peter Rasmussen | Management | 0 companies |
| Steffen Møller Nielsen | Management | 0 companies |
| Henrik Winther Nielsen | Board of Directors | 0 companies |
| Ernst Joachim Paul | Board of Directors | 0 companies |
| Jørgen Flodgaard | Chairman | 0 companies |
| Lars Hagh Petersen | Board of Directors | 0 companies |
| Ludwig Allkemper | Board of Directors | 0 companies |
| Ernst Jahn | Board of Directors | 0 companies |