| Revenue | DKK -1,6M | -9% |
| EBITDA | DKK -1,6M | -84% |
| Net profit | DKK -1,6M | +9% |
| Total assets | DKK 487K | -75% |
| Equity | DKK -9M | -22% |
| Employees | 0 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -169 | -103 | -303 | -1.351 | -1.730 | -1.773 | -1.731 | -1.574 |
| Staff expenses | -275 | -202 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -444 | -306 | -344 | -723 | -1.017 | -1.074 | -888 | -1.631 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -444 | -306 | -344 | -723 | -1.017 | -1.074 | -888 | -1.631 |
| Net financials | -3 | -2 | -54 | -204 | -200 | -222 | -460 | -361 |
| Profit before tax | -447 | -307 | -398 | -927 | -1.217 | -1.296 | -1.348 | -1.992 |
| Tax | -98 | -71 | 180 | 708 | 455 | 444 | 464 | -344 |
| Net profit | -348 | -237 | -578 | -1.635 | -1.672 | -1.740 | -1.813 | -1.648 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 204 | 1.229 | 6.261 | 6.861 | 5.193 | 3.551 | 1.949 | 487 |
| Equity | 2 | 87 | -491 | -2.126 | -3.798 | -5.538 | -7.351 | -8.999 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 940 | 6.730 | 8.674 | 8.050 | 8.439 | 9.026 | 9.486 |
| Total debt | 202 | 940 | 6.730 | 8.674 | 8.050 | 8.439 | 9.026 | 9.486 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Upright Ventures ApS | Company | 90.0% | 90.0% | 2017 |
Nodis Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Individual | 10.0% | 10.0% | 2017 | |
SV Mellemholding I ApS | Company | 15.0% | 15.0% | 2019 |
VILOFOSS A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Steen Frederiksen | Chief Executive Officer | 0 companies |
| Christian Johan Claudi Risom | Chairman | 0 companies |
| Ole Gammelgaard Poulsen | Board of Directors | 0 companies |
| Christoffer Hage | Chairman | 0 companies |
| Nicolas Linde | Board of Directors | 0 companies |
| Torben Spaabæk | Chairman | 0 companies |