| Revenue | DKK 875K | -52% |
| EBITDA | DKK 875K | -37% |
| Net profit | DKK -549K | -306% |
| Total assets | DKK 378K | -68% |
| Equity | DKK -26,3M | -2% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.920 | 3.545 | -4.233 | -9.951 | -7.350 | 1.104 | 1.809 | 875 |
| Staff expenses | -2.447 | -2.645 | -2.120 | -2.674 | -1.616 | -62 | -431 | -0 |
| EBITDA | 473 | 900 | -6.352 | -12.624 | -8.966 | 1.042 | 1.379 | 875 |
| Depreciation & amort. | -0 | -0 | -0 | -35 | -609 | -0 | -0 | -0 |
| EBIT | 473 | 900 | -6.352 | -12.659 | -9.575 | 1.042 | 1.379 | 875 |
| Net financials | -6 | -57 | -736 | 878 | -307 | 542 | -1.112 | -1.424 |
| Profit before tax | 467 | 844 | -7.088 | -11.781 | -9.881 | 1.584 | 267 | -549 |
| Tax | 106 | 204 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 361 | 640 | -7.088 | -11.781 | -9.881 | 1.584 | 267 | -549 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9.528 | 15.469 | 10.405 | 8.163 | 2.787 | 2.633 | 1.177 | 378 |
| Equity | 461 | 1.101 | -5.987 | -17.769 | -27.650 | -26.066 | -25.799 | -26.348 |
| Long-term debt | 0 | 0 | 0 | 129 | 22.356 | 22.035 | 22.870 | 23.145 |
| Short-term debt | 9.067 | 14.368 | 16.392 | 25.804 | 8.081 | 6.664 | 4.106 | 3.581 |
| Total debt | 9.067 | 14.368 | 16.392 | 25.932 | 30.437 | 28.699 | 26.976 | 26.727 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VI Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TO Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
DS Management | Management | 2018 | — | — |
VS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Veroljub Ivan Tunic | Chief Executive Officer | 0 companies |
| Tommy Horn | Chief Executive Officer | 0 companies |
| Thomas Olof Kjellberg | Chief Executive Officer | 0 companies |
| Dalibor Sandic | Management | 0 companies |
| Valentin Sandic | Management | 0 companies |
| Ivan Veroljub Tunic | Board of Directors | 0 companies |
| Joseph Ogilvie Clark | Chairman | 0 companies |
| Veroljub Ivan Tunic | Board of Directors | 0 companies |
| Terence Page | Board of Directors | 0 companies |
| Kristina Cecevic | Board of Directors | 0 companies |
| Flemming Thomas Hessner | Chairman | 0 companies |