| Revenue | DKK 2,6M | +16% |
| EBITDA | DKK 965K | +721% |
| Net profit | DKK -10K | +99% |
| Total assets | DKK 86,2M | +10% |
| Equity | DKK 39,5M | +61% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -69 | 769 | 1.751 | 1.807 | 2.460 | 2.354 | 2.355 | 2.417 | 2.441 | 2.230 | 2.578 |
| Staff expenses | -0 | -0 | -0 | -857 | -1.141 | -1.554 | -1.815 | -1.854 | -1.838 | -1.778 | -1.828 | -1.467 |
| EBITDA | -11 | -69 | 769 | 8.880 | 666 | 855 | 2.368 | 3.234 | 1.543 | -6.878 | 118 | 965 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -154 | -182 | -186 | -186 | -216 | -140 |
| EBIT | -11 | -69 | 769 | 8.880 | 666 | 855 | 2.213 | 3.052 | 1.357 | -7.064 | -98 | 825 |
| Net financials | 291 | 0 | -454 | 7.053 | -980 | -962 | 1.371 | 1.947 | -688 | -1.123 | -1.204 | -838 |
| Profit before tax | 281 | -69 | 316 | 7.947 | -314 | -7 | 1.418 | 2.295 | 669 | -8.187 | -1.303 | -12 |
| Tax | 69 | -16 | 69 | 1.748 | -69 | -2 | 312 | 505 | 134 | -1.827 | -287 | -3 |
| Net profit | 212 | -52 | 246 | 6.199 | -245 | -6 | 1.106 | 1.790 | 535 | -6.360 | -1.016 | -10 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.291 | 21.218 | 42.874 | 82.562 | 89.616 | 86.749 | 88.325 | 89.069 | 87.229 | 78.413 | 78.325 | 86.207 |
| Equity | 5.212 | 5.159 | 5.406 | 26.605 | 26.360 | 26.354 | 24.598 | 31.387 | 31.922 | 25.562 | 24.546 | 39.536 |
| Long-term debt | 0 | 6.901 | 20.024 | 34.379 | 36.767 | 36.702 | 36.706 | 54.184 | 52.951 | 52.172 | 53.417 | 45.758 |
| Short-term debt | 79 | 9.158 | 17.444 | 19.822 | 24.807 | 22.033 | 25.766 | 1.608 | 296 | 446 | 327 | 661 |
| Total debt | 79 | 16.059 | 37.469 | 54.201 | 61.574 | 58.735 | 62.472 | 55.792 | 53.247 | 52.618 | 53.743 | 46.419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2013 | — | — |
KT Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VO-FA 3 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Damgaard-Jensen | Management | 0 companies |
| Klaus Thorkild Damgaard-Jensen | Management | 0 companies |
| Bendt Fredberg Jensen | Board of Directors | 0 companies |
| Lars Laustsen Gleerup | Board of Directors | 0 companies |
| Bent Ahle Fjord | Board of Directors | 0 companies |