| Revenue | DKK 0 | — |
| EBITDA | DKK -55K | +47% |
| Net profit | DKK -17,6M | -3520% |
| Total assets | DKK 20,5M | -46% |
| Equity | DKK -11,2M | -275% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -87 | -71 | -81 | -98 | -70 | -104 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -87 | -71 | -81 | -98 | -70 | -104 | -55 |
| Net financials | 0 | 621 | -9.857 | -5.284 | 303 | 907 | 398 | -17.784 |
| Profit before tax | — | 534 | -9.214 | -4.741 | 805 | 837 | 294 | -17.839 |
| Tax | -0 | -368 | 357 | 312 | 300 | -234 | -221 | -225 |
| Net profit | — | 902 | -9.571 | -5.053 | 505 | 1.071 | 515 | -17.614 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 72.913 | 55.146 | 38.287 | 38.467 | 38.689 | 37.945 | 20.486 |
| Equity | — | 17.030 | 3.488 | 4.309 | 4.818 | 5.889 | 6.404 | -11.210 |
| Long-term debt | 0 | 30.389 | 29.985 | 32.380 | 32.380 | 31.380 | 30.380 | 30.380 |
| Short-term debt | 0 | 24.235 | 21.275 | 1.598 | 1.269 | 1.420 | 1.161 | 1.316 |
| Total debt | 0 | 54.624 | 51.260 | 33.978 | 33.649 | 32.800 | 31.541 | 31.696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2012 | — | — |
VA Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Hakon Arstad | Management | 0 companies |
| VARODD AS | Founder | 0 companies |
| Tor Arve Monan | Chairman | 0 companies |
| Georg Fritzman | Board of Directors | 0 companies |
| Kjell Håland | Board of Directors | 0 companies |