| Revenue | DKK 1,6M | -14% |
| EBITDA | DKK 1,6M | -14% |
| Net profit | DKK 2,2M | +182% |
| Total assets | DKK 42,9M | +5% |
| Equity | DKK 16M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.458 | 1.527 | 1.625 | 8.203 | 4.135 | 739 | 1.587 | 1.652 | 1.744 | 1.721 | 1.627 | 1.675 | 1.883 | 1.622 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.458 | 1.527 | 1.625 | 8.203 | 4.135 | 739 | 1.587 | 1.652 | 1.744 | 1.721 | 1.627 | 1.675 | 1.883 | 1.622 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.458 | 1.527 | 1.625 | 8.203 | 4.135 | 739 | 1.587 | 1.652 | 1.744 | 1.721 | 1.627 | 1.675 | 1.883 | 1.622 |
| Net financials | -514 | -421 | -433 | -424 | -705 | -281 | -544 | -549 | -984 | -372 | 1.473 | -815 | -487 | -376 |
| Profit before tax | 944 | 1.106 | 1.191 | 7.778 | 3.430 | 459 | 1.044 | 5.070 | 2.045 | 2.736 | 3.537 | -585 | 998 | 2.816 |
| Tax | 239 | 278 | 289 | 1.728 | 763 | 101 | 230 | 1.115 | 451 | 602 | 780 | -129 | 220 | 620 |
| Net profit | 705 | 828 | 902 | 6.050 | 2.667 | 357 | 814 | 3.955 | 1.595 | 2.134 | 2.757 | -456 | 779 | 2.196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.896 | 23.075 | 23.567 | 30.401 | 32.711 | 32.916 | 33.512 | 37.163 | 38.643 | 40.186 | 40.675 | 40.214 | 40.695 | 42.882 |
| Equity | 785 | 1.613 | 2.515 | 8.565 | 11.231 | 4.288 | 5.002 | 7.957 | 8.551 | 10.685 | 13.442 | 12.986 | 13.765 | 15.961 |
| Long-term debt | 20.757 | 19.941 | 19.018 | 18.366 | 0 | 24.734 | 24.433 | 24.130 | 24.509 | 24.010 | 21.878 | 22.116 | 21.856 | 21.503 |
| Short-term debt | 1.336 | 1.485 | 1.984 | 1.957 | 19.438 | 1.770 | 1.939 | 2.052 | 2.212 | 1.799 | 1.498 | 1.670 | 1.703 | 1.684 |
| Total debt | 22.093 | 21.426 | 21.002 | 20.324 | 19.438 | 26.504 | 26.372 | 26.182 | 26.721 | 25.809 | 23.376 | 23.786 | 23.559 | 23.187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2011 | — | — |
DO Management | Management | 2011 | — | — |
JB Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VZ HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Birkjær Nielsen | Management | 0 companies |
| Dennis Odgaard | Management | 0 companies |
| Jan Berg Johansen | Management | 0 companies |