| Revenue | DKK -331K | -199% |
| EBITDA | DKK -331K | -199% |
| Net profit | DKK -1,5M | -20% |
| Total assets | DKK 3,7M | -75% |
| Equity | DKK 2,9M | -80% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -58 | -129 | -101 | 333 | -331 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -58 | -129 | -101 | 333 | -331 |
| Depreciation & amort. | -304 | -304 | -2.051 | -1.240 | -0 |
| EBIT | -362 | -434 | -2.153 | -907 | -331 |
| Net financials | 246 | 2.092 | -1.892 | -339 | -1.174 |
| Profit before tax | -116 | 1.659 | -4.045 | -1.246 | -1.494 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -116 | 1.659 | -4.045 | -1.246 | -1.494 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 21.502 | 23.864 | 17.065 | 14.554 | 3.660 |
| Equity | 19.998 | 22.095 | 15.670 | 14.244 | 2.919 |
| Long-term debt | 0 | 0 | 0 | 235 | 0 |
| Short-term debt | 1.504 | 1.769 | 1.395 | 310 | 740 |
| Total debt | 1.504 | 1.769 | 1.395 | 310 | 740 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
VF Management | Management | 2024 |
| Former (1) | ||
JR Management | Management | 2015 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (3) | ||
| Board of Directors | 2015 – 2022 | |
| Deputy Chairman | 2015 – 2022 | |
| Deputy Chairman | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Roost Lykou | Management | 0 companies |
| Victor Frantz Longhi | Management | 0 companies |
| Lars Mikkelsen Østergaard | Board of Directors | 0 companies |
| Peer Munkholt | Deputy Chairman | 0 companies |
| Nils Aage Jepsen Jensen | Board of Directors | 0 companies |
| Arent Christian Kjær | Deputy Chairman | 0 companies |
| Morten Søndergaard | Chairman | 0 companies |