| Revenue | DKK 57K | -105% |
| EBITDA | DKK 51K | +103% |
| Net profit | DKK -21,3M | -166% |
| Total assets | DKK 380K | -95% |
| Equity | DKK -55,2M | -63% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | -1.101 | -111 | -2.319 | -4.535 | -2.763 | -1.205 | 57 |
| Staff expenses | -0 | -0 | -860 | -449 | -1.330 | -1.758 | -523 | -6 |
| EBITDA | -11 | -1.101 | -971 | -2.769 | -5.865 | -4.521 | -1.729 | 51 |
| Depreciation & amort. | -0 | -0 | -0 | -81 | -230 | -241 | -116 | -11 |
| EBIT | -11 | -1.101 | -971 | -2.849 | -6.095 | -4.762 | -1.845 | 40 |
| Net financials | 0 | -0 | -22 | -2.685 | -7.442 | -5.570 | -6.537 | -20.044 |
| Profit before tax | -11 | -1.101 | -993 | -5.535 | -13.538 | -10.332 | -8.383 | -20.004 |
| Tax | -2 | -242 | -219 | -646 | -1.379 | -967 | -389 | 1.254 |
| Net profit | -10 | -859 | -775 | -4.888 | -12.159 | -9.365 | -7.994 | -21.259 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 502 | 659 | 243 | 10.859 | 22.020 | 20.802 | 7.118 | 380 |
| Equity | 490 | -369 | -144 | -4.382 | -16.540 | -25.906 | -33.899 | -55.158 |
| Long-term debt | 0 | 0 | 0 | 6.971 | 6.152 | 5.419 | 4.248 | 758 |
| Short-term debt | 11 | 1.028 | 387 | 8.269 | 32.409 | 41.288 | 36.499 | 40.208 |
| Total debt | 11 | 1.028 | 387 | 15.240 | 38.561 | 46.707 | 40.747 | 40.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANISH MANAGEMENT GROUP ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Frantz Longhi | Management | 0 companies |
| Keld Erik Sørensen | Board of Directors | 0 companies |
| Gorm Himmer | Chairman | 0 companies |