| Revenue | DKK 398K | -4% |
| EBITDA | DKK 398K | -4% |
| Net profit | DKK 311K | -4% |
| Total assets | DKK 3,1M | +10% |
| Equity | DKK 2,9M | +12% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.241 | 1.819 | 1.130 | 1.307 | 1.259 | 1.095 | 671 | 865 | 697 | 494 | 416 | 398 |
| Staff expenses | -2.239 | -881 | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.002 | 938 | 1.159 | 1.307 | 1.259 | 1.095 | 671 | 865 | 697 | 494 | 416 | 398 |
| Depreciation & amort. | -800 | -800 | -800 | -800 | -800 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 202 | 138 | 359 | 507 | 459 | 1.095 | 671 | 865 | 697 | 494 | 416 | 398 |
| Net financials | -138 | -118 | -46 | -15 | -4 | 14 | 13 | -4 | -2 | -1 | 0 | -0 |
| Profit before tax | 64 | 20 | 313 | 492 | 455 | 1.109 | 685 | 861 | 695 | 493 | 416 | 398 |
| Tax | 17 | 16 | 92 | 109 | 101 | 244 | 151 | 190 | 153 | 108 | 91 | 88 |
| Net profit | 47 | 4 | 220 | 383 | 354 | 864 | 533 | 671 | 542 | 385 | 324 | 311 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.717 | 3.685 | 2.203 | 1.467 | 1.595 | 1.274 | 1.684 | 1.726 | 2.212 | 2.528 | 2.873 | 3.148 |
| Equity | 127 | 131 | 352 | 735 | 1.090 | 954 | 687 | 1.359 | 1.901 | 2.285 | 2.610 | 2.921 |
| Long-term debt | 3.000 | 2.500 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.590 | 1.054 | 1.351 | 732 | 505 | 320 | 997 | 368 | 311 | 243 | 263 | 227 |
| Total debt | 4.590 | 3.554 | 1.851 | 732 | 505 | 320 | 997 | 368 | 311 | 243 | 263 | 227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2022 | — | — |
JF Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vitec Visiolink ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Werge Kallmayer | Management | 0 companies |
| Jens Funder Berg | Management | 0 companies |
| Lars Emanuel Stenlund | Chairman | 0 companies |
| Mireille Pauline Oosterman-Waterbeek | Board of Directors | 0 companies |
| Gert Ulf Patrik Gustafsson | Board of Directors | 0 companies |
| Olle Backman | Chairman | 0 companies |